GENERAL AMERICAN LIFE INSURANCE CO SEP ACCT ELEVEN
S-6, 1998-05-27
Previous: BANYAN SYSTEMS INC, S-8, 1998-05-27
Next: GREAT LAKES REIT INC, 4, 1998-05-27



<PAGE> 1

As filed with the Securities and Exchange Commission on 22 May 1998

                                                  Registration No.

                        SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC  20549

                                    FORM S-6
                    FOR REGISTRATION UNDER THE SECURITIES ACT
                    OF 1933 OF SECURITIES OF UNIT INVESTMENT
                       TRUSTS REGISTERED ON FORM N-8B-2

                    GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                           (Exact Name of Registrant)

                    GENERAL AMERICAN LIFE INSURANCE COMPANY
                               700 Market Street
                              St. Louis, MO  63101
          (Name and Address of principal executive office of depositor)

                        Matthew P. McCauley, Esquire
                  General American Life Insurance Company
                             700 Market Street
                            St. Louis, MO  63101
             (Name and Address of Agent for Service of Process)


Approximate date of proposed public offering:  as soon as practical after the
effective date of this Registration Statement.

Securities Being Offered:  Joint and survivor variable universal life contracts

An indefinite number of the securities being offered is being registered
under the Securities Act of 1933 pursuant to Rule 24f-2 issued under the
Investment Company Act of 1940.

The Registrant intends to amend this Registration Statement on such date or
dates as may be necessary to delay its effective date until such date as the
Commission, acting pursuant to said Section 8(a), may determine that the
Registration Statement shall become effective on.



<PAGE> 2

<TABLE>
            RECONCILIATION AND TIE BETWEEN ITEMS
             IN FORM N-8B-2 AND THE PROSPECTUS

<CAPTION>
      Item No. of
      Form N-8B-2                  Caption in Prospectus
      -----------                  ---------------------
<S>                   <C>
           1.         Cover Page
           2.         Cover Page
           3.         Not Applicable
           4.         Distribution of the Policies
           5.         The Company and the Separate Account
           6.         The Separate Account
           7.         Not Required
           8.         Not Required
           9.         Legal Proceedings
          10.         Summary; Policy Benefits; Policy Rights;
                      Charges and Deductions; General Matters;
                        Voting Rights
          11.         Summary; General American Capital
                      Company
                        American Century Variable
                        Portfolios/J.P. Morgan Series Trust
                        II/Variable Insurance Products
                        Fund/Variable Insurance Products Fund
                        II/VanEck Worldwide Insurance Trust
          12.         Summary; The Company and the Separate
                        Account
          13.         Summary; Charges and Deductions
          14.         Summary; Payment and Allocation of
                        Premiums
          15.         Payment and Allocation of Premiums
          16.         Payment and Allocation of Premiums
          17.         Summary; Policy Rights; Payment and
                      Allocation of Premiums; Charges and
                        Deductions
          18.         Payment and Allocation of Premiums
          19.         General Matters; Voting Rights
          20.         Not Applicable
          21.         Policy Rights; General Matters
          22.         Not Applicable
          23.         Safekeeping of the Separate Account's
                        Assets
          24.         General Matters
          25.         The Company and the Separate Account
          26.         Not Applicable




                                    - i -
<PAGE> 3


<CAPTION>
      Item No. of
      Form N-8B-2                  Caption in Prospectus
      -----------                  ---------------------

<S>                   <C>
          27.         The Company and the Separate Account
          28.         Management of the Company
          29.         The Company and the Separate Account
          30.         Not Applicable
          31.         Not Applicable
          32.         Not Applicable
          33.         Not Applicable
          34.         Not Applicable
          35.         The Company and the Separate Account
          36.         Not Required
          37.         Not Applicable
          38.         Summary; Distribution of the Policies
          39.         Summary; Distribution of the Policies
          40.         Distribution of the Policies
          41.(a)      The Company and the Separate Account;
                        Distribution of the Policies
             (b)      Not required
             (c)      Not required
          42.         Not Applicable
          43.         Not Applicable
          44.         Payment and Allocation of Premiums
          45.         Not Applicable
          46.         Policy Rights
          47.         Payment and Allocation of Premiums
          48.         Not Applicable
          49.         Not Applicable
          50.         The Separate Account
          51.         Cover Page; Summary; Policy Benefits;
                        Policy Rights; Payment and Allocation
                        of Premiums
          52.         The Company and the Separate Account
          53.         Federal Tax Matters
          54.         Not Applicable
          55.         Not Applicable
          56.         Not Required
          57.         Not Required
          58.         Not Required
          59.         Not Required
</TABLE>

                                    - ii -
<PAGE> 4

             FLEXIBLE PREMIUM JOINT AND LAST SURVIVOR
                  VARIABLE LIFE INSURANCE POLICY
                             ISSUED BY
              GENERAL AMERICAN LIFE INSURANCE COMPANY
  700 MARKET STREET      ST.  LOUIS, MO 63101      (314) 231-1700


This Prospectus describes a flexible premium joint and last survivor variable
life insurance Policy ("the Policy") offered by General American Life Insurance
Company ("General American" or "the Company").  The Policy is designed to
provide lifetime insurance protection and at the same time provide maximum
flexibility to vary premium payments and change the level of death benefits
payable under the Policy.  This flexibility allows an Owner to provide for
changing insurance needs under a single insurance policy.  An Owner also has
the opportunity to allocate Net Premiums among several investment portfolios
with different investment objectives.

The Policy provides for: (I) a Cash Surrender Value that can be obtained by
surrendering the Policy; (2) Policy Loans; and (3) a death benefit payable at
the death of the Last Insured.  As long as a Policy remains in force before the
younger Insured's Attained Age 100, the death benefit will not be less than the
current Face Amount of the Policy.  A Policy will remain in force so long as
its Cash Surrender Value is sufficient to pay certain monthly charges imposed
in connection with the Policy.

After the end of the "Right to Examine Policy" period, Net Premiums may be
allocated to one or more of the Divisions of General American Separate
Account Eleven ("the Separate Account") or in certain contracts to General
American's General Account.  If Net Premiums are allocated to the Separate
Account, the amount of the Cash Value will vary to reflect the investment
performance of the investment Divisions selected by the Owner, the Policy may
lapse, and, depending on the death benefit option elected, the amount of the
death benefit above the minimum may also vary with that investment
performance.  The Owner bears the entire investment risk for all amounts
allocated to the Separate Account; there is no minimum guaranteed Cash Value.

Divisions of the Separate Account invest in corresponding Funds from the
following open-end, diversified management investment companies:  General
American Capital Company, Russell Insurance Funds, American Century Variable
Portfolios, J.P. Morgan Series Trust II, Variable Insurance Products Fund,
Variable Insurance Products Fund II,  and Van Eck Worldwide Insurance Trust.
Funds offered from General American Capital Company include the S & P 500
Index Fund, the Money Market Fund, the Bond Index Fund, the Managed Equity
Fund, the Asset Allocation Fund, the International Index Fund, the Mid-Cap
Equity Fund, and the Small-Cap Equity Fund.  Funds offered from Russell
Insurance Funds include the  Multi-Style Equity Fund, the Aggressive Equity
Fund, the Non-U.S.  Fund, and the Core Bond Fund.  Funds offered from
American Century Variable Portfolios include the Income & Growth Fund, the
International Fund, and the Value Fund.  Funds offered from J.P. Morgan
Series Trust II include the Bond Portfolio and the Small Company Portfolio.
Funds offered from Variable Insurance Products Fund include the Equity-Income
Portfolio, the Growth Portfolio, the High Income Portfolio, and the Overseas
Portfolio.  The Fund offered from Variable Insurance Products Fund II is the
Asset Manager Portfolio.  The Funds offered from Van Eck Worldwide Insurance
Trust are the Worldwide Hard Assets Fund and the Worldwide Emerging Markets
Fund.  A full description of the Funds, including the investment policies,
restrictions, risks, and charges is contained in the Prospectus of each Fund.

It may not be advantageous to purchase a Policy as a replacement for another
type of life insurance or as a means to obtain additional insurance
protection if the purchaser already owns another flexible premium joint and
last survivor variable life insurance policy.

This Prospectus must be accompanied by current Prospectuses for each Fund.

THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION NOR HAS THE COMMISSION PASSED UPON THE ACCURACY OR
ADEQUACY OF THIS PROSPECTUS.  ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

Please read this Prospectus carefully and retain it for future reference.
The date of this Prospectus is July 1, 1998.  The Policies are not available
in all states.

THIS PROSPECTUS DOES NOT CONSTITUTE AN OFFERING IN ANY JURISDICTION IN WHICH
SUCH OFFERING MAY NOT BE LAWFULLY MADE.  NO DEALER, SALESMAN, OR OTHER PERSON
IS AUTHORIZED TO GIVE ANY INFORMATION OR MAKE ANY REPRESENTATIONS IN
CONNECTION WITH THIS OFFERING OTHER THAN THOSE CONTAINED IN THIS PROSPECTUS,
AND, IF GIVEN OR MADE, SUCH OTHER INFORMATION OR REPRESENTATIONS MUST NOT BE
RELIED UPON.



<PAGE> 5

<TABLE>
                            TABLE OF CONTENTS
<CAPTION>
                                                                         Page
<S>                                                                        <C>
Definitions                                                                 1
Summary                                                                     2
The Company and the Separate Account                                        6
     The Company
     The Separate Account
     General American Capital Company
     Russell Insurance Funds
     American Century Variable Portfolios
     J.P. Morgan Series Trust II
     Variable Insurance Products Fund
     Variable Insurance Products Fund II
     Van Eck Worldwide Insurance Trust
Addition, Deletion, or Substitution of Investments                         10
Policy Benefits                                                            11
     Death Benefit
     Cash Value
Policy Rights                                                              14
     Loans
     Surrender, Partial Withdrawals and Pro Rate Surrender
     Transfers
     Portfolio Rebalancing
     Dollar Cost Averaging
     Right to Examine Policy
     Death Benefit at Attained Age 100
Payment and Allocation of Premiums                                         19
     Issuance of a Policy
     Premiums
     Allocation of Net Premiums and Cash Value
     Policy Lapse and Reinstatement
Charges and Deductions                                                     21
     Premium Expense Charges
     Monthly Deduction
     Contingent Deferred Sales Charge
     Separate Account Charges
Dividends                                                                  24
The General Account                                                        24
General Matters                                                            26
Distribution of the Policies                                               29
Federal Tax Matters                                                        29
Unisex Requirements Under Montana Law                                      32
Safekeeping of the Separate Account's Assets                               33
Voting Rights                                                              33
State Regulation of the Company                                            33
Management of the Company                                                  34
Legal Matters                                                              36
Legal Proceedings                                                          37
Experts                                                                    37
Additional Information                                                     37
Financial Statements                                                       37
Appendix A - Illustration of Death Benefits and Cash Values                38
</TABLE>




<PAGE> 6



                               DEFINITIONS

ATTAINED AGE - The Issue Age of an Insured plus the number of completed
Policy Years.

BENEFICIARY - The person(s) named in the application or by later designation
to receive Policy proceeds in the event of the Last Insured's death.  A
Beneficiary may be changed as set forth in the Policy and this Prospectus.

CASH VALUE - The total amount that a Policy provides for investment at any
time.  It is equal to the total of the amounts credited to the Owner in the
Separate Account and the General Account, including the Loan Account.

CASH SURRENDER VALUE - The Cash Value of a Policy on the date of surrender,
less any Indebtedness, and less any surrender charges.

DIVISION - A subaccount of the Separate Account.  Each Division invests
exclusively in the shares of a corresponding Fund of either General American
Capital Company, Russell Insurance Funds, American Century Variable
Portfolios, J.P. Morgan Series Trust II, Variable Insurance Products Fund,
Variable Insurance Products Fund II, or Van Eck Worldwide Insurance Trust.

EFFECTIVE DATE - The date as of which insurance coverage begins under a
policy.

FACE AMOUNT - The minimum death benefit under the Policy so long as the
Policy remains in force.

FUND - A separate investment Portfolio of either General American Capital
Company, Russell Insurance Funds, American Century Variable Portfolios, J.P.
Morgan Series Trust II, Variable Insurance Products Fund, Variable Insurance
Products Fund II, or Van Eck Worldwide Insurance Trust.  Although sometimes
referred to elsewhere as "Portfolios," they are referred to herein as
"Funds," except where "Portfolio" is part of their name.

GENERAL ACCOUNT -The assets of the Company other than those allocated to the
Separate Account or any other separate account.  The Loan Account is part of
the General Account.

HOME OFFICE - The service office of General American Life Insurance Company,
the mailing address of which is P.O. Box 14490, St. Louis, Missouri 63178.

INDEBTEDNESS - The sum of all unpaid Policy Loans and accrued interest on
loans.

INSURED - The persons whose lives are insured under the Policy.

INVESTMENT START DATE - The date the initial premium is applied to the
General Account and/or the Divisions of the Separate Account.  This date is
the later of the Issue Date or the date the initial premium is received at
General American's Home Office.

ISSUE AGE - The age of each Insured at his or her nearest birthday as
of the date the Policy is issued.

ISSUE DATE - The date from which Policy Anniversaries, Policy Years, and
Policy Months are measured.

LAST INSURED - The Insured whose death succeeds the death of all other
Insureds under the Policy.

LOAN ACCOUNT - The account of the Company to which amounts securing Policy
Loans are allocated.  The Loan Account is part of General American's General
Account.

LOAN SUBACCOUNT - A Loan Subaccount exists for the General Account and for
each Division of the Separate Account.  Any Cash Value transferred to the
Loan Account will be allocated to the appropriate Loan Subaccount to reflect
the origin of the Cash Value.  At any point in time, the Loan Account will
equal the sum of all the Loan Subaccounts.

MONTHLY ANNIVERSARY - The same date in each succeeding month as the Issue
Date except that whenever the Monthly Anniversary falls on a date other than
a Valuation Date, the Monthly Anniversary will be deemed the next Valuation
Date.  If any Monthly Anniversary would be the 29th, 30th, or 31st day of a
month that does not have that number of days, then the Monthly Anniversary
will be the last day of that month.

NET PREMIUM - The premium less the premium expense charges (consisting of the
sales charge and the premium tax charge).

OWNER - The Owner of a Policy, as designated in the application or as
subsequently changed.

POLICY - The flexible premium joint and last survivor variable life insurance
Policy offered by the Company and described in this Prospectus.

POLICY ANNIVERSARY - The same date each year as the Issue Date.

POLICY MONTH - A month beginning on the Monthly Anniversary.


                                    1
<PAGE> 7


POLICY YEAR - A period beginning on a Policy Anniversary and ending on the
day immediately preceding the next Policy Anniversary.

PORTFOLIO - see Fund.

SEC - The United States Securities and Exchange Commission.

SEPARATE ACCOUNT - General American Separate Account Eleven, a separate
investment account established by the Company to receive and invest the Net
Premiums paid under the Policy, and certain other variable life policies, and
allocated by the Owner to provide variable benefits.

TARGET PREMIUM - A premium calculated when a Policy is issued, used to
calculate various charges and agent compensation under the Policy.

VALUATION DATE - Each day that the New York Stock Exchange is open for
trading and the Company is open for business.  The Company is not open for
business the day after Thanksgiving.

VALUATION PERIOD - The period between two successive Valuation Dates,
commencing at 4:00 p.m.  (Eastern Standard Time) on a Valuation Date and
ending 4:00 p.m.  on the next succeeding Valuation Date.

                                 SUMMARY

THE FOLLOWING SUMMARY OF PROSPECTUS INFORMATION SHOULD BE READ IN CONJUNCTION
WITH THE DETAILED INFORMATION APPEARING ELSEWHERE IN THIS PROSPECTUS.  UNLESS
OTHERWISE INDICATED, THE DESCRIPTION OF THE POLICIES CONTAINED IN THIS
PROSPECTUS ASSUMES THAT A POLICY IS IN FORCE AND THAT THERE IS NO OUTSTANDING
INDEBTEDNESS.

THE POLICY.  Under the flexible premium joint and last survivor variable life
insurance Policy described in this Prospectus, the Owner may, subject to
certain limitations, make premium payments in any amount and at any frequency.
The Policy is a life insurance contract with death benefits, Cash Value,
surrender rights, Policy Loan privileges, and other features traditionally
associated with life insurance.  It is a "flexible premium" Policy because,
unlike traditional insurance policies, there is no fixed schedule for premium
payments.  Although the Owner may establish a schedule of premium payments
("planned premium payments"), failure to make the planned premium payments will
not necessarily cause a Policy to lapse nor will making the planned premium
payments guarantee that a Policy will remain in force.  Thus, an Owner may, but
is not required to, pay additional premiums.  This flexibility permits an Owner
to provide for changing insurance needs within a single insurance policy.

The Policy is a "joint and last survivor" Policy because, unlike a single
life policy, it insures the lives of two Insureds, and provides a death
benefit that is payable upon the death of the second of the two Insureds.  No
death benefit is payable upon the death of the first Insured to die.

The Policy is a "variable" Policy because, unlike the fixed benefits under an
ordinary life insurance contract, to the extent that Net Premiums are
allocated to the Separate Account, the Cash Value and, under certain
circumstances, the death benefit under a Policy may increase or decrease
depending upon the investment performance of the Divisions of the Separate
Account to which the Owner has allocated Net Premium payments.  However, so
long as a Policy's Cash Surrender Value continues to be sufficient to pay the
monthly deductions, an Owner is guaranteed a minimum death benefit equal to
the Face Amount of his or her Policy, less any outstanding Indebtedness.

A Policy will lapse (and terminate without value) when the Cash Surrender
Value is insufficient to pay the next monthly deduction and a grace period of
62 days expires without an adequate payment being made by the Owner.  (See
Payment and Allocation of Premiums - Policy Lapse and Reinstatement.)

THE SEPARATE ACCOUNT.  After the end of the "Right to Examine Policy" period,
the Owner may allocate the Net Premiums to the Separate Account and, if it is
available, to the General Account.  Amounts allocated to the Separate Account
are further allocated to one or more Divisions.  Assets of each Division are
invested at net asset value in shares of a corresponding Fund.  (See The
Company and the Separate Account,) An Owner may change future allocations of
Net Premiums at any time.

The option offered in connection with the Policies to allocate Net Premiums
or to transfer Cash Value to the General Account may not be made available,
at the Company's discretion, under all Policies.  Further, the option may be
limited with respect to some Policies.  The Company may, from time to time,
adjust the extent to which future premiums may be allocated to the General
Account in regard to any or all outstanding Policies.  Such adjustments may
not be uniform as to all Policies.

Until the end of the "Right to Examine Policy" period (See Policy Rights -
Right to Examine Policy), all Net Premiums automatically will be allocated to
the Division that invests in the Money Market Fund.  (See Payment and
Allocation of Premiums - Allocation of Net Premiums and Cash Value.)


                                    2
<PAGE> 8

To the extent Net Premiums are allocated to the Divisions of the Separate
Account, the Cash Value will, and the death benefit may, vary with the
investment performance of the chosen Division.  To the extent Net Premiums
are allocated to the General Account, the Cash Value will accrue interest at
a guaranteed minimum rate.  (See The General Account.)  Thus, depending upon
the allocation of Net Premiums, investment risk over the life of a Policy may
be borne by the Owner, by the Company, or by both.

Subject to certain restrictions, an Owner may transfer Cash Values among the
Divisions of the Separate Account or, it available, between the Separate
Account and the General Account.  Currently, no charge is assessed for
transfers.  The Company reserves the right to revoke or modify the transfer
privilege.  (See Policy Rights - Transfers.)

CHARGES AND DEDUCTIONS.  A premium expense charge will be deducted from each
premium payment prior to allocation.  The premium expense charge consists of
a sales charge and a charge to cover premium taxes and federal taxes.  The
sales charge will never exceed the following levels:
     Policy Year 1       15% of premium up to Target
                          5% of premium above Target
     Policy Years 2-10    5% of all premium paid
     Policy Years 11+     2% of all premium paid
For policies issued in the state of Oregon, the amounts shown above are
increased by 2%.

In addition to the sales charges shown above, there is a premium tax charge
in all policy years.  This charge varies by state or other jurisdiction and
provides a pass-through of the actual premium tax (if any) incurred by the
policy as a result of taxes imposed by the state or other jurisdiction.  We
reserve the right to change the premium tax charge as a result of rate
changes of the governing jurisdiction.  There is a federal tax charge
designed to pass through the equivalent of the federal tax applicable to the
policy.  The federal tax charge is currently 1.3% of premium paid, and is
guaranteed not to increase except to the extent of any increases in the
federal tax.  (See Charges and Deductions - Premium Expense Charges.)

A Contingent Deferred Sales Charge (CDSC or Surrender Charge) to compensate
for sales expenses will also be assessed against the Cash Value under a
Policy upon a surrender, a lapse, a partial withdrawal, or pro rata
surrender.  The CDSC will never exceed 45% of the annual Target Premium
attributable to the base policy.  (See Policy Rights - Surrender, Partial
Withdrawals, and Pro Rata Surrender; Policy Benefits - Death Benefit;  and
Charges and Deductions - Contingent Deferred Sales Charge.)  Reductions in
the Contingent Deferred Sales Charge are available in some situations.  (See
Adjustment of Charges.)

On each Monthly Anniversary, the Cash Value will be reduced by a monthly
deduction.  The monthly deduction includes an administrative charge of $25
per month for each Policy Month during the first Policy Year, and $6 per
month for each Policy Month beginning in the second Policy Year.  (See
Charges and Deductions - Monthly Deduction.)  A monthly charge is also made
for the cost of insurance, and the cost of any additional benefits provided
by rider.  (See Charges and Deductions - Monthly Deduction.)

A daily charge based on a percentage of the net assets of each Division of
the Separate Account will be imposed for the Company's assumption of certain
mortality and expense risks incurred in connection with the Policies.  The
charge will not exceed an amount equal to the following effective annual
charges:
     Policy Years 1-10  .55%    of net Separate
                        Account assets
     Policy Years 11-20 .45%    of net Separate
                        Account assets
     Policy Years 21+   .35%    of net Separate
                        Account Assets
(See CHARGES AND DEDUCTIONS - SEPARATE ACCOUNT CHARGES.)

The Company may make a charge for any taxes or economic burden resulting
from the application of the tax laws that it determines to be properly
attributable to the Separate Account or to the Policy.  (See Federal Tax
Matters.)

The operating expenses of the Separate Account are paid by General American.
Investment Advisory fees and other operating expenses of the Funds are paid
by the Funds and are reflected in the value of the assets of the
corresponding Division of the Separate Account.  For a description of these
charges, see Charges and Deductions--Separate Account Charges,.

There are no transaction charges to cover the administrative costs of
processing the first twelve partial withdrawals or transfers of Cash Value
between Divisions of the Separate Account or the General Account in any Policy
Year. (See Payment and Allocation of Premiums - Allocation of Net Premiums and
Cash Value; Policy Rights - Surrender, Partial Withdrawals, and Pro Rata
Surrender; and The General Account.)

PREMIUMS.  An Owner has considerable flexibility concerning the amount and
frequency of premium payments.  A Policy will not become effective until the
Owner has paid an initial premium equal to one-


                                    3
<PAGE> 9

twelfth (1/12) of the "Minimum Premium" for the Policy.  This amount will
be different for each Policy. Thereafter, an Owner may, subject to certain
restrictions, make premium payments in any amount and at any frequency.
The Owner may also determine a planned premium payment schedule.  The
schedule will provide for a premium payment of a level amount at a fixed
interval over a specified period of time.  An Owner need not, however,
adhere to the planned premium payment schedule.  For policies issued as a
result of a term conversion from certain General American term policies,
the Company requires the Owner to pay an initial premium, which combined
with conversion credits given, if any, will equal one full "Minimum
Premium" for the Policy.  (See Payment and Allocation of Premiums.)

If, during the first five Policy Years, the sum of all premiums paid on the
Policy, reduced by any partial withdrawals and any outstanding loan balance,
is greater than or equal to the sum of the No Lapse Monthly Premiums for the
elapsed months since the Issue Date, the Policy will not lapse as a result of
a Cash Value less any loans, loans interest due, and any surrender charge
being insufficient to pay the monthly deduction.  A Policy will lapse only
when the Cash Surrender Value is insufficient to pay the next monthly
deduction (See Charges and Deductions - Monthly Deduction.) and a grace
period expires without a sufficient payment by the Owner.  (See Payment and
Allocation of Premiums - Policy Lapse and Reinstatement.)

DEATH BENEFIT.  A death benefit is payable to the named Beneficiary when the
Last Insured under a Policy dies.  Three death benefit options are available.
Under Death Benefit Option A, the death benefit is the Face Amount of the
Policy or, if greater, the applicable percentage of Cash Value.  Under Death
Benefit Option B, the death benefit is the Face Amount of the Policy plus the
Cash Value or, if greater, the applicable percentage of Cash Value.  Under
Death Benefit Option C, the death benefit is the Face Amount of the Policy
or, if greater, the Cash Value multiplied by the Attained Age factor for the
younger Insured.  So long as the Policy remains in force prior to the younger
Insured's Attained Age 100, the minimum death benefit under any death benefit
option will be at least the current Face Amount.  The death benefit will be
increased by any unpaid dividends (if any) determined prior to the Last
Insured's death, and by the amount of the cost of insurance for the portion
of the month from the date of death of the Last Insured to the end of the
month, and reduced by any outstanding Indebtedness.  The death benefit will
be paid according to the settlement options available at the time of death.
(See Policy Benefits - Death Benefit.)

The minimum Face Amount at issue is $100,000 under the Company's current
rules.  Subject to certain restrictions, the Owner may change the Face Amount
and the death benefit option.  In certain cases evidence of insurability may
be required.  (See Change in Death Benefit Option, and Change In Face
Amount.)

Additional insurance benefits are offered under the Policy. (See General
Matters - Additional Insurance Benefits.) The cost of these additional
insurance benefits will be deducted from the Cash Value as part of the monthly
deduction.  (See Charges and Deductions - Monthly Deduction.)

CASH VALUE.  The Policies provide for a Cash Value equal to the total of the
amounts credited to the Owner in the Separate Account, the Loan Account
(securing Policy Loans) and in certain contracts, the General Account.  A
Policy's Cash Value will reflect the amount and frequency of Net Premium
payments, the investment performance of any selected Divisions of the
Separate Account, any Policy Loans, any partial withdrawals, and the charges
imposed in connection with the Policy.  (See Policy Benefits - Cash Value.)
There is no minimum guaranteed Cash Value.

POLICY LOANS.  An Owner may borrow against the Cash Value of a Policy.  The
maximum amount that may be borrowed under a Policy ("the Loan Value") is the
Cash Value of the Policy on the date the loan request is received, plus
interest expected to be earned on the loan balance to the next Policy
Anniversary at the General Account's guaranteed interest rate, less loan
interest to the next Policy Anniversary, less any outstanding Indebtedness,
less any surrender charges, less monthly deductions to the next loan interest
due date.  Loan interest is payable on each Policy Anniversary and all
outstanding Indebtedness will be deducted from proceeds payable at the Last
Insured's death, upon the exercise of a settlement option, or upon surrender.

A Policy loan will be allocated among the General Account (if available) and
the various Divisions of the Separate Account.  When a loan is allocated to
the Divisions of the Separate Account, a portion of the Policy's Cash Value
in  the Divisions of the Separate Account sufficient to secure the loan will
be transferred to the Loan Account as security for the loan.  Therefore, a
loan may have impact on the Policy's Cash Value even if it is repaid.  A
Policy Loan may be repaid in whole or in part at any time while the Policy is
in force.  (See Policy Rights - Loans.) Loans taken from, or secured by, a
Policy may have Federal income tax consequences.  (See Federal Tax Matters.)


                                    4
<PAGE> 10


SURRENDER, PARTIAL WITHDRAWALS, AND PRO RATA SURRENDER.  At any time that a
Policy is in force, an Owner may elect to surrender the Policy and receive
its Cash Surrender Value plus the value of dividends (if any) determined
prior to the surrender.  After the first year, an Owner may also request a
partial withdrawal of the Cash Surrender Value of the Policy.  When the death
benefit is not based on an applicable percentage of the Cash Value, a partial
withdrawal reduces the death benefit payable under the Policy by an amount
equal to the reduction in the Policy's Cash Value unless the withdrawal is
made under the terms of the Anniversary Partial Withdrawal Rider.  An Owner
may also request a pro rata surrender of the Policy.  (See Policy Rights -
Surrender, Partial Withdrawals, and Pro Rata Surrender.) A surrender, partial
withdrawal, or pro rata surrender may have Federal income tax consequences.
(See Federal Tax Matters.)

RIGHT TO EXAMINE POLICY.  The Owner has a limited right to return a Policy
for cancellation within 20 days after receiving it (30 days if the Owner is a
resident of California and is age 60 or older), or within 45 days after the
application is signed, whichever is later (or such longer period, if any, as
required by law).  If a Policy is canceled within this time period, a refund
will be paid which will equal all premiums paid under the Policy except in
Kansas. (See Policy Rights - Right to Examine Policy.)

ILLUSTRATIONS OF DEATH BENEFITS AND CASH SURRENDER VALUES.  Illustrations in
Appendix A show how death benefits and Cash Surrender Values may vary based on
certain rate of return assumptions and how these benefits compare with amounts
which would accumulate if premiums were invested to earn interest at 5%
compounded annually.  If a Policy is surrendered in the early Policy Years the
Cash Surrender Value payable will be low as compared to premiums accumulated at
interest, and consequently the insurance protection provided prior to surrender
will be costly.  You may make a written request for  a projection of
illustrated future Cash Values and death benefits for a nominal fee not to
exceed $25.00.

TAX CONSEQUENCES OF THE POLICY.  If a Policy is issued on the basis of a
standard premium class, while limited guidance exists, the Company believes
that the Policy should qualify as a life insurance contract for Federal income
tax purposes.  However, if a Policy is issued on a substandard basis, it is
unclear whether or not such a Policy would qualify as a life insurance contract
for Federal income tax purposes.  Assuming that the Policy qualifies as a life
insurance contract for Federal income tax purposes, the Company believes the
Cash Value of the Policy should be subject to the same Federal income tax
treatment as the Cash Value of a conventional fixed-benefit contract.  If so,
the Owner is not considered to be in constructive receipt of the Cash Value
under the Policy until there is a distribution.  A change of Owners, a
surrender, a partial withdrawal, a pro rata surrender, a lapse with outstanding
Indebtedness, or an exchange may have tax consequences, depending on the
particular circumstances.  (See Federal Tax Matters.)

A Policy may be treated as a "modified endowment contract" depending upon the
amount of premiums paid in relation to the death benefit.  If the Policy is a
modified endowment contract, then all pre-death distributions, including
Policy Loans and due but unpaid loan interest, will be treated first as a
distribution of taxable income and then as a return of basis or investment in
the contract.  In addition, prior to the Owner's age 59 1/2, taxable income
from such distributions generally will be subject to a 10% additional tax.

If the Policy is not a modified endowment contract, distributions generally
will be treated first as a return of basis or investment in the contract and
then as disbursing taxable income.  Moreover, loans will not be treated as
distributions.  Finally, neither distributions nor loans from a Policy that
is not a modified endowment contract are subject to the 10% additional tax.
(See Federal Tax Matters.)

DIVIDENDS.  We do not anticipate that the Policy will share in the divisible
surplus of the Company in the form of a dividend.  (See Dividends.)

                                 * * *

This Prospectus describes only those aspects of the Policy that relate to the
Separate Account, except where General Account matters are specifically
mentioned.  For a brief summary of the aspects of the Policy relating to the
General Account, see The General Account.

               THE COMPANY AND THE SEPARATE ACCOUNT

                            THE COMPANY

General American Life Insurance Company ("General American" or "the Company")
was originally incorporated as a stock company in 1933.  In 1936, General
American initiated a program to convert to a mutual life insurance company.
In 1997, General American's policyholders approved a reorganization of the
Company into a mutual holding company structure under which General American
became a stock company wholly owned by GenAmerica Corporation, an
intermediate stock holding company.  GenAmerica is wholly owned by General
American Mutual Life Insurance Company, a mutual holding company organized
under Missouri


                                    5
<PAGE> 11

law. The mutual holding company structure retains mutuality as General
American's ultimate parent company is wholly owned by General American's
policyholders.

General American is principally engaged in writing individual and group life
insurance policies and annuity contracts.  As of December 31, 1997, it had
consolidated assets of approximately $24 Billion.  It is admitted to do
business in 49 states, the District of Columbia, Puerto Rico, and in ten
Canadian provinces.  The principal offices of General American are located at
700 Market Street, St. Louis, Missouri 63101.  The mailing address of General
American's service center ("the Home Office") is P.O. Box 14490, St. Louis,
Missouri 63178.

                       THE SEPARATE ACCOUNT

General American Life Insurance Company Separate Account Eleven ("the
Separate Account") was established by General American as a separate
investment account on January 24, 1985 under Missouri law.  The Separate
Account will receive and invest the Net Premiums paid under this Policy and
allocated to it.  In addition, the Separate Account currently receives and
invests Net Premiums for other classes of flexible premium variable life
insurance policies and might do so for additional classes in the future.

The Separate Account has been registered with the SEC as a unit investment
trust under the Investment Company Act of 1940 ("the 1940 Act") and meets the
definition of a "separate account" under Federal securities laws.
Registration with the SEC does not involve supervision of the management or
investment practices or policies of the Separate Account or General American
by the SEC.

The Separate Account currently is divided into twenty-four Divisions.
Divisions invest in corresponding Funds from one of seven open-end,
diversified management investment companies: (1) General American Capital
Company, (2) Russell Insurance Funds, (3) American Century Variable
Portfolios, (4) J.P. Morgan Series Trust II, (5) Variable Insurance Products
Fund, (6) Variable Insurance Products Fund II, and (7) Van Eck Worldwide
Insurance Trust.  Income and both realized and unrealized gains or losses
from the assets of each Division of the Separate Account are credited to or
charged against that Division without regard to income, gains, or losses from
any other Division of the Separate Account or arising out of any other
business General American may conduct.

Although the assets of the Separate Account are the property of General
American, the assets in the Separate Account equal to the reserves and other
liabilities of the Separate Account are not chargeable with liabilities
arising out of any other business which General American may conduct.  The
assets of the Separate Account are available to cover the general liabilities
of General American only to the extent that the Separate Account's assets
exceed its liabilities arising under the Policies.  From time to time, the
Company may transfer to its General Account any assets of the Separate
Account that exceed the reserves and the Policy liabilities of the Separate
Account (which will always be at least equal to the aggregate Policy value
allocated to the Separate Account under the Policies).  Before making any
such transfers, General American will consider any possible adverse impact
the transfer may have on the Separate Account.

                  GENERAL AMERICAN CAPITAL COMPANY

General American Capital Company ("the Capital Company") is an open-end,
diversified management investment company which was incorporated in Maryland
on November 15, 1985, and commenced operations on October 1, 1987.  Only the
Capital Company Funds described in this section of the Prospectus are
currently available as investment choices for this Policy even though
additional Funds may be described in the prospectus for the Capital Company.
Shares of Capital Company are currently offered to separate accounts
established by General American Life Insurance Company and affiliates.  The
Capital Company's investment Advisor is Conning Asset Management Company
("the Advisor"), an indirect majority-owned subsidiary of General American.
The Advisor selects investments for the Funds.

The investment objectives and policies of each Fund are summarized below:

   S&P 500 INDEX FUND: The investment objective of this Fund is to provide
   investment results that parallel the price and yield performance of
   publicly-traded common stocks in the aggregate.  The Fund uses the
   Standard & Poor's Composite Index of 500 Stocks ( "the S&P Index") as its
   standard for performance comparison.  The Fund attempts to duplicate the
   performance of the S&P Index and includes dividend income as a component
   of the Fund's total return.  The Fund is not managed by Standard & Poor's.

   THE MONEY MARKET FUND: The investment objective of the Money Market
   Fund is to obtain the highest level of current income which is consistent
   with the preservation of capital and maintenance of liquidity.  The Fund
   invests primarily in high-quality, short-term money market instruments.
   An investment in the


                                    6
<PAGE> 12


   Money Market Fund is neither insured nor guaranteed by the U. S.
   Government.

   BOND INDEX FUND: The investment objective of this Fund is to provide a
   rate of return that reflects the performance of the publicly-traded bond
   market as a whole.  The Fund uses the Lehman Brothers Government/Corporate
   Bond Index as its standard for performance comparison.

   MANAGED EQUITY FUND: The investment objective of this Fund is long-term
   growth of capital, obtained by investing primarily in common stocks.
   Securing moderate current income is a secondary objective.

   ASSET ALLOCATION FUND: The investment objective of this Fund is a high
   rate of long-term total return composed of capital growth and income
   payments.  Preservation of capital is the secondary objective and chief
   limit on investment risk.  The Fund will invest only in those types of
   securities that the other Capital Company Funds may invest in.  The Asset
   Allocation Fund invests in a combination of common stocks, bonds, or money
   market instruments in accordance with guidelines established from time to
   time by Capital Company's Board of Directors.

   INTERNATIONAL INDEX FUND: The investment objective of this Fund is
   obtain investment results that parallel the price and yield performance of
   publicly-traded common stocks in the Morgan Stanley Capital International
   ("MSCI") Europe, Australia and Far East Index ("EAFE").

   MID-CAP EQUITY FUND: The investment objective of this Fund is capital
   appreciation.  It pursues this objective by investing primarily in common
   stocks of United States-based, publicly traded companies with medium
   market capitalizations falling within the capitalization range of the S&P
   Mid-Cap 400 at the time of the Fund's investment.

   SMALL-CAP EQUITY FUND: The investment objective of this Fund is to
   provide a rate of return that corresponds to the performance of the common
   stock of small companies, while incurring a level of risk that is
   generally equal to the risks associated with small company common stock.
   The Fund attempts to duplicate the performance of the smallest 20% of
   companies, based on capitalization size, that are based in the United
   States and listed on the New York Stock Exchange ("NYSE").

                        RUSSELL INSURANCE FUNDS

Russell Insurance Funds ("RIF") is organized as a Massachusetts business
trust under a Master Trust Agreement dated July 11, 1996.  RIF is authorized
to issue an unlimited number of shares evidencing beneficial interests in
different investment Funds, which interests may be offered in one or more
classes.  RIF is a diversified open end management investment company,
commonly known as a "mutual fund."  Frank Russell Company, which is a
consultant to RIF, has been primarily engaged since 1969 in providing asset
management consulting services to large corporate employee benefit funds.
Major components of its consulting services are: (i) quantitative and
qualitative research and evaluation aimed at identifying the most appropriate
investment management firms to invest large pools of assets in accord with
specific investment objectives and styles; and (ii) the development of
strategies for investing assets using "multi-style, multi-manager
diversification."  This is a method for investing large pools of assets by
dividing the assets into segments to be invested using different investment
styles, and selecting money managers for each segment based upon their
expertise in that style of investment.  General management of RIF is provided
by Frank Russell Investment Management Company, a wholly-owned subsidiary of
Frank Russell Company, which furnishes officers and staff required to manage
and administer RIF on a day-to-day basis.

The investment objectives and policies of each Fund are summarized below:

   MULTI-STYLE EQUITY FUND: The investment objective of this Fund is to
   provide income and capital growth by investing principally in equity
   securities.

   AGGRESSIVE EQUITY FUND: This Fund seeks to provide capital
   appreciation by assuming a higher level of volatility than is ordinarily
   expected from the Multi-Style Equity Fund while still investing in equity
   securities.

   NON-U.S. FUND: This Fund's objective is to provide favorable total
   return and additional diversification for U.S. investors by investing
   primarily in equity and fixed-income securities of non-U.S. companies, and
   securities issued by non-U.S.  governments.

   CORE BOND FUND: This Fund's objective is to maximize total return,
   through capital appreciation and income, by assuming a level of volatility
   consistent with the broad fixed-income market.  The Fund invests in
   fixed-income securities.


                                    7
<PAGE> 13

AMERICAN CENTURY VARIABLE PORTFOLIOS

American Century Variable Portfolios, Inc., a part of American Century
Investments, was organized as a Maryland corporation on June 4, 1987.  It is
a diversified, open-end management investment company.  Its business and
affairs are managed by its officers under the Direction of its Board of
Directors.  American Century Investment Management, Inc. serves as the
investment manager of the fund.

The investment objective and policies of the Funds are summarized below:

   INCOME & GROWTH FUND:  The investment objective of this Fund is to
   attain long-term growth of capital as well as current income.  The Fund
   pursues a total return and dividend yield that exceed those of the S&P 500
   by investing in stocks of companies with strong dividend growth potential.
   Dividends are paid monthly.

   INTERNATIONAL FUND:  This Fund seeks capital growth over time by investing
   in common stocks of foreign companies considered to have
   better-than-average prospects for appreciation.  Because the Fund invests
   in foreign securities, a higher degree of short-term price volatility, or
   risk, is expected due to factors such as currency fluctuation and
   political instability.

   VALUE FUND:  This Fund is a core equity fund that seeks long-term
   capital growth.  Income is a secondary objective.  To pursue its
   objectives, the fund invests primarily in equity securities of
   well-established companies that are believed by management to be
   undervalued at the time of purchase.  Please note that this is an equity
   investment and, by nature, may fluctuate in value.

                      J.P. MORGAN SERIES TRUST II

J.P. Morgan Series Trust II is an open-end diversified management investment
company organized as a Delaware Business Trust.  The Trust's investment
adviser is Morgan, a registered investment adviser.  Morgan is a wholly owned
subsidiary of J.P. Morgan & Co., Incorporated, a bank holding company
organized under the laws of Delaware.

The investment objective and policies of the Funds are summarized below:

   BOND PORTFOLIO:  This Fund seeks to provide a high total return
   consistent with moderate risk of capital and maintenance of liquidity.
   The Fund is designed for investors who seek a total return over time that
   is higher than that generally available from a portfolio of short-term
   obligations while acknowledging the greater price fluctuation of
   longer-term instruments.

   SMALL COMPANY PORTFOLIO:  The investment objective of this Fund is to
   provide high total return from a portfolio of equity securities of small
   companies.  The Fund invests at least 65% of the value of its total assets
   in the common stock of small U.S. Companies primarily with market
   capitalizations less than $1 billion.  The Fund is designed for investors
   who are willing to assume the somewhat higher risk of investing in small
   companies in order to seek a higher return over time than might be
   expected from a portfolio of stocks of large companies.

                 VARIABLE INSURANCE PRODUCTS FUND

Variable Insurance Products Fund ("VIP") is an open-end, diversified
management investment company organized as a Massachusetts business trust on
November 13, 1981.  Only the Funds described in this section of the
Prospectus are currently available as investment choices for this Policy even
though additional Funds may be described in the prospectus for VIP.  VIP
shares are purchased by insurance companies to fund benefits under variable
insurance and annuity policies.  Fidelity Management & Research Company
("FMR") of Boston, Massachusetts is the Funds' Manager.

The investment objectives and policies of each Fund are summarized below:

   EQUITY-INCOME PORTFOLIO: The investment objective of this Fund is
   income, obtained by investing primarily in income-producing equity
   securities.  In choosing these securities, FMR will also consider the
   potential for capital appreciation.  The Fund's goal is to achieve a yield
   which exceeds the composite yield on the securities comprising the
   Standard & Poor's Composite Index of 500 Stocks.

   GROWTH PORTFOLIO: The investment objective of this Fund is capital
   appreciation.  The Fund normally purchases common stocks, although its
   investments are not restricted to any one type of security.  Capital
   appreciation may also be obtained from other types of securities,
   including bonds and preferred stocks.

   OVERSEAS PORTFOLIO: The investment objective of this Fund is long-term
   growth of capital.  The Fund invests primarily in foreign securities.  The
   Overseas Portfolio provides a means for investors to diversify their own
   portfolios by participation in companies and economies outside Of the
   United States.


                                    8
<PAGE> 14

   HIGH INCOME PORTFOLIO:  The investment objective of this Fund is a
   high level of current income.  The Fund seeks to fulfill the objective by
   investing primarily in high-yielding, lower-rated, fixed-income
   securities, while also considering growth of capital.  Lower-rated
   securities, commonly referred to as "junk bonds," involve greater risk
   of default or price change than securities assigned a higher quality
   rating.

                VARIABLE INSURANCE PRODUCTS FUND II

Variable Insurance Products Fund II ("VIP II") is an open-end, diversified
management investment  company organized as a Massachusetts business trust on
March 21, 1988.  Only the Fund described in this section of the Prospectus is
currently available as an investment choice for this Policy even though
additional Funds may be described in the prospectus for VIP II.  VIP II
shares are purchased by insurance companies to fund benefits under variable
insurance and annuity policies.  FMR is the Fund's manager.

The investment objective and policies of the Funds are summarized below:

   ASSET MANAGER:  The investment objective of this Fund is to seek a high
   total return with reduced risk over the long-term by allocating its assets
   among domestic and foreign stocks, bonds, and short-term fixed income
   instruments.

                 VAN ECK WORLDWIDE INSURANCE TRUST

Van Eck Worldwide Insurance Trust ("Van Eck") is an open-end management
investment company organized as a Massachusetts business trust on January 7,
1987.   Only the Funds described in this section of the Prospectus is
currently available as an investment choice for this Policy even though
additional Funds may be described in the prospectus for Van Eck.  Shares of
Van Eck are offered only to separate accounts of various insurance companies
to support benefits of variable insurance and annuity policies.  The assets
of Van Eck are managed by Van Eck Associates Corporation of New York, New
York.

The investment objectives and policies of the Fund are summarized below:

   WORLDWIDE HARD ASSETS FUND:  The investment objective of the Fund is
   to seek long-term capital appreciation by investing in equity and debt
   securities of companies engaged in the exploration, development,
   production, and distribution of one or more of the following:  (i)
   precious metals, (ii) ferrous and non-ferrous metals, (iii) oil and
   gas, (iv) forest products, (v) real estate, and (vi) other basic
   non-agricultural commodities (together, "Hard Assets").  Current income
   is not an objective.

   WORLDWIDE EMERGING MARKETS FUND:  The investment objective of this
   Fund is to obtain long-term capital appreciation by investing in equity
   securities in emerging markets around the world.  The Fund emphasizes
   primarily investment in countries that, compared to the world's major
   economies, exhibit relatively low gross national product per capita, as
   well as the potential for rapid economic growth.

THERE IS NO ASSURANCE THAT ANY OF THE FUNDS WILL ACHIEVE ITS STATED
OBJECTIVE.  It is conceivable that in the future it may be disadvantageous
for Funds to offer shares to separate accounts of various insurance companies
to serve as the investment medium for their variable products or for both
variable life and annuity separate accounts to invest simultaneously in
Capital Company.  The Boards of Trustees of RIF, FMR, and Van Eck, the Boards
of Directors of Capital Company, American Century, and J.P. Morgan, the
respective Advisors of each Fund, and the Company and any other insurance
companies participating in the Funds are required to monitor events to
identify any material irreconcilable conflicts that may possibly arise, and
to determine what action, if any, should be taken in response to those events
or conflicts.  A more detailed description of the Funds, their investment
policies, restrictions, risks, and charges is in the prospectuses for each
Fund, which must accompany or precede this Prospectus and which should be
read carefully.

        ADDITION, DELETION, OR SUBSTITUTION OF INVESTMENTS

The Company reserves the right, subject to compliance with applicable law, to
make additions to, deletions from, or substitutions for the shares that are
held by the Separate Account or that the Separate Account may purchase.  The
Company reserves the right to eliminate the shares of any of the Funds and to
substitute shares of another Fund of Capital Company, RIF, VIP, VIP II, Van
Eck, American Century, J.P. Morgan or of another registered open-end
investment company if the shares of a Fund are no longer available for
investment or if in its judgment further investment in any Fund becomes
inappropriate in view of the purposes of the Separate Account.  The Company
will not substitute any shares attributable to an Owner's interest in a
Division of the Separate Account without notice to the Owner and prior
approval of the SEC, to the extent required by the 1940 Act or other
applicable law.  Nothing contained in this Prospectus shall prevent the
Separate Account from purchasing other securities for other series or


                                    9
<PAGE> 15

classes of policies, or from permitting a conversion between series or classes
of policies on the basis of requests made by Owners.

The Company also reserves the right to establish additional Divisions of the
Separate Account, each of which would invest in a new Fund with a specified
investment objective.  New Divisions may be established when, in the sole
discretion of the Company, marketing needs or investment conditions warrant.
Any new Division will be made available to existing Owners on a basis to be
determined by the Company.  To the extent approved by the SEC, the Company
may also eliminate or combine one or more Divisions, substitute one Division
for another Division, or transfer assets between Divisions if, in its sole
discretion, marketing, tax, or investment conditions warrant.

In the event of a substitution or change, the Company may, if it considers it
necessary, make such changes in the Policy by appropriate endorsement and
offer conversion options required by law, if any.  The Company will notify
all Owners of any such changes.

If deemed by the Company to be in the best interests of persons having voting
rights under the Policy, and to the extent any necessary SEC approvals or
Owner votes are obtained, the Separate Account may be: (a) operated as a
management company under the 1940 Act; (b) de-registered under that Act in
the event such registration is no longer required; or (c) combined with other
separate accounts of the Company.  To the extent permitted by applicable law,
the Company may also transfer the assets of the Separate Account associated
with the Policy to another separate account.

                             POLICY BENEFITS

                              DEATH BENEFIT

As long as the Policy remains in force (See Payment and Allocation of
Premiums - Policy Lapse and Reinstatement), the Company will, upon receipt at
its Home Office of proof of the Last Insured's death, pay the death benefit in
a lump sum.  The amount of the death benefit payable will be determined at the
end of the Valuation Period during which the Last Insured's death occurred.
The death benefit will be paid to the surviving Beneficiary or Beneficiaries
specified in the application or as subsequently changed.

The Policy provides three death benefit options:  "Death Benefit Option A,"
"Death Benefit Option B," and "Death Benefit Option C."  The death benefit
under all options will never be less than the current Face Amount of the
Policy (less Indebtedness) as long as the Policy remains in force.  (See
Payment and Allocation of Premiums - Policy Lapse and Reinstatement.)  The
minimum Face Amount currently is $100,000.

DEATH BENEFIT OPTION A.  Under Death Benefit Option A, the death benefit
until the younger Insured reaches Attained Age 100 is the current Face Amount
of the Policy or, if greater, the applicable percentage of Cash Value on the
date of death.  At the younger Insured's Attained Age 100 and above, the
death benefit is 101% of the Cash Value.  The applicable percentage is 250%
for a younger Insured Attained Age 40 or below on the Policy Anniversary
prior to the date of death.  For younger Insureds with an a Attained Age over
40 on that Policy Anniversary, the percentage is lower and declines with age
as shown in the Applicable Percentage of Cash Value Table shown below.
Accordingly, under Death Benefit Option A the death benefit will remain level
at the Face Amount unless the applicable percentage of Cash Value exceeds the
current Face Amount, in which case the amount of the death benefit will vary
as the Cash Value varies.  (See Illustrations of Death Benefits and Cash
Values, Appendix A.)

DEATH BENEFIT OPTION B.  Under Death Benefit Option B, the death benefit
until the younger Insured reaches Attained Age 100 is equal to the current
Face Amount plus the Cash Value of the Policy on the date of death or, if
greater, the applicable percentage of the Cash Value on the date of death.
At the younger Insured's Attained Age 100 and above, the death benefit is
101% of the Cash Value.  The applicable percentage is the same as under Death
Benefit Option A: 250% for a younger Insured Attained Age 40 or below on
the Policy Anniversary prior to the date of death, and for younger Insureds
with an Attained Age over 40 on that Policy Anniversary the percentage
declines as shown in the Applicable Percentage of Cash Value Table shown
below.  Accordingly, under Death Benefit Option B the amount of the death
benefit will always vary as the Cash Value varies (but will never be less
than the Face Amount).  (See Illustrations of Death Benefits and Cash Values,
Appendix A.)

<TABLE>
- -------------------------------------------------------------------------
            APPLICABLE PERCENTAGE OF CASH VALUE TABLE<F*>
- -------------------------------------------------------------------------
<CAPTION>
           Younger Insured             Policy Account Multiple
            Person's Age                     Percentage
- -------------------------------------------------------------------------
<C>                                             <C>
             40 or under                        250%
- -------------------------------------------------------------------------
                 45                             215%
- -------------------------------------------------------------------------
                 50                             185%
- -------------------------------------------------------------------------
                 55                             150%
- -------------------------------------------------------------------------
                 60                             130%
- -------------------------------------------------------------------------
                 65                             120%
- -------------------------------------------------------------------------
                 70                             115%
- -------------------------------------------------------------------------
              78 to 90                          105%
- -------------------------------------------------------------------------
             95 or older                        101%
- -------------------------------------------------------------------------


                                    10
<PAGE> 16

<FN>
<F*>For ages that are not shown on this table, the applicable percentage
multiples will decrease by a ratable portion for each full year.
</TABLE>

DEATH BENEFIT OPTION C.  Under Death Benefit Option C, the death benefit is
equal to the current Face Amount of the Policy or, if greater, the Cash Value
on the date of death multiplied by the "Attained Age factor" for the younger
Insured (a list of sample Attained Age factors is shown in the Sample
Attained Age Factor Table below).  At the younger Insured's Attained Age 100
and above, the death benefit is 101% of the Cash Value.  Accordingly, under
Death Benefit Option C the death benefit will remain level at the Face Amount
unless the Cash Value multiplied by the younger Insured's Attained Age factor
exceeds the current Face Amount, in which case the amount of the death
benefit will vary as the Cash Value varies.  (See Illustrations of Death
Benefits and Cash Values, Appendix A.)

<TABLE>
- -----------------------------------------------
            DEATH BENEFIT OPTION C
       SAMPLE ATTAINED AGE FACTOR TABLE

       BASED ON MALE AND FEMALE INSUREDS
  BOTH AGE 35 AT ISSUE, STANDARD SMOKER RATES
<CAPTION>
- -----------------------------------------------
     ATTAINED AGE            LIVES FACTOR
- -----------------------------------------------
<S>                            <C>
          35                   5.641840
- -----------------------------------------------
          40                   4.640444
- -----------------------------------------------
          45                   3.825569
- -----------------------------------------------
          50                   3.166936
- -----------------------------------------------
          55                   2.638797
- -----------------------------------------------
          60                   2.220327
- -----------------------------------------------
          65                   1.891312
- -----------------------------------------------
          70                   1.640024
- -----------------------------------------------
          75                   1.449651
- -----------------------------------------------
          80                   1.314918
- -----------------------------------------------
          85                   1.219345
- -----------------------------------------------
          90                   1.152999
- -----------------------------------------------
          95                   1.090450
- -----------------------------------------------
         100+                  1.010000
- -----------------------------------------------
</TABLE>

CHANGES IN DEATH BENEFIT OPTION.  If the Policy was issued with either Death
Benefit Option A or Death Benefit Option B, the death benefit option may be
changed.  A request for change must be made to the Company in writing.  The
effective date of such a change will be the Monthly Anniversary on or
following the date the Company receives the change request.  A change in
death benefit option may have Federal income tax consequences.  (See Federal
Tax Matters.)

A Death Benefit Option A Policy may change its death benefit option to Death
Benefit Option B.  The Face Amount will be decreased to equal the death
benefit less the Cash Value on the effective date of change.  A Death Benefit
Option B Policy may change its death benefit option to Death Benefit Option
A.  The Face Amount will be increased to equal the death benefit on the
effective date of change.  A Policy issued under Death Benefit Option C may
not change to either Death Benefit Option A or Death Benefit Option B for the
entire lifetime of the Contract.  Similarly, a Policy issued under either
Death Benefit Option A or B may not change to Death Benefit Option C for the
lifetime of the Policy.

Satisfactory evidence of insurability must be submitted to the Company in
connection with a request for a change from Death Benefit Option A to Death
Benefit Option B.  A change may not be made if it would result in a Face
Amount of less than the minimum Face Amount.

A change in death benefit option will not in itself result in an immediate
change in the amount of a Policy's death benefit or Cash Value. (See Monthly
Deduction - Cost of Insurance.)

REDUCTION IN FACE AMOUNT.  Subject to certain limitations set forth below, an
Owner may decrease (but not increase) the Face Amount of a Policy once each
Policy Year, but not before the first Policy Anniversary.  A written request is
required for a reduction in the Face Amount.  A reduction in Face Amount may
affect the cost of insurance rate and the net amount at risk, both of which
affect an Owner's cost of insurance charge.  (See Monthly Deduction - Cost of
Insurance.)  A reduction in the Face Amount of a Policy may have Federal income
tax consequences.  (See Federal Tax Matters.)

Any decrease in the Face Amount will become effective on the Monthly
Anniversary on or following receipt of the written request by the Company.
The amount of the requested decrease must be at least $5,000 ($2,000 for
policies issued in qualified pension plans) and the Face Amount remaining in
force after any requested decrease may not be less than minimum Face Amount.
If following a decrease in Face Amount, the Policy would not comply with the
maximum premium limitations required by Federal tax law (see Payment and
Allocation of Premiums), the decrease may be limited or Cash Value may be
returned to the Owner (at the Owner's election), to the extent necessary to
meet these requirements. (See Monthly Deduction - Cost of Insurance; and
Charges and Deductions - Contingent Deferred Sales Charge.)

PAYMENT OF THE DEATH BENEFIT.  The death benefit under the Policy will
ordinarily be paid in a lump sum within seven days after the Company receives
all documentation required for such a payment.  Payment may, however, be
postponed in certain circumstances.  (See General Matters - Postponement


                                    11
<PAGE> 17

of Payment from the Separate Account.)  The death benefit will be increased by
any unpaid dividends determined prior to the Last Insured's death, and by the
amount of the monthly cost of insurance for the portion of the month from the
date of death to the end of the month, and reduced by any outstanding
Indebtedness.  (See General Matters - Additional Insurance Benefits,
Dividends, and Charges and Deductions.)  The Company will pay interest on the
death benefit from the date of the Last Insured's death to the date of
payment.  Interest will be at an annual rate determined by the Company, but
will never be less than the guaranteed rate of 4%.  Provisions for settlement
of proceeds other than a lump sum payment may only be made upon written
agreement with the Company.

                              CASH VALUE

The Cash Value of the Policy is equal to the total of the amounts credited to
the Owner in the Separate Account, the Loan Account (securing Policy Loans),
and, in certain contracts, the General Account.  The Policy's Cash Value in
the Separate Account will reflect the investment performance of the chosen
Divisions of the Separate Account as measured by each Division's Net
Investment Factor (defined below), the frequency and amount of Net Premiums
paid, transfers, partial withdrawals, loans and the charges assessed in
connection with the Policy.  An Owner may at any time surrender the Policy
and receive the Policy's Cash Surrender Value.  (See Policy Rights -
Surrender, Partial Withdrawals, and Pro Rata Surrender.)  The Policy's Cash
Value in the Separate Account equals the sum of the Policy's Cash Values in
each Division.  There is no guaranteed minimum Cash Value.

DETERMINATION OF CASH VALUE.  Cash Value is determined on each Valuation
Date.  On the Investment Start Date, the Cash Value in a Division will equal
the portion of any Net Premium allocated to the Division, reduced by the
portion allocated to that Division of the monthly deduction(s) due from the
Issue Date through the Investment Start Date.  (See Payment and Allocation of
Premiums.) Thereafter, on each Valuation Date, the Cash Value in a Division
of the Separate Account will equal:

   (1)   The Cash Value in the Division on the preceding Valuation Date,
   multiplied by the Division's Net Investment Factor (defined below) for the
   current Valuation Period; plus

   (2)   Any Net Premium payments received during the current Valuation
   Period which are allocated to the Division; plus

   (3)   Any loan repayments allocated to the Division during the current
   Valuation Period; plus

   (4)   Any amounts transferred to the Division from the General Account or
   from another Division during the current Valuation Period; plus

   (5)   That portion of the interest credited on outstanding loans which is
   allocated to the Division during the current Valuation Period; minus

   (6)   Any amounts transferred from the Division to the General Account,
   Loan Account, or to another Division during the current Valuation Period
   (including any transfer charges); minus

   (7)   Any partial withdrawals from the Division during the current
   Valuation Period; minus

   (8)   Any withdrawal due to a pro rata surrender from the Division during
   the current Valuation Period; minus

   (9)   Any withdrawal or surrender charges incurred during the current
   Valuation Period attributed to the Division in connection with a partial
   withdrawal or pro rata surrender; minus

   (10)  If a Monthly Anniversary occurs during the current Valuation Period,
   the portion of the monthly deduction allocated to the Division during the
   current Valuation Period to cover the Policy Month which starts during
   that Valuation Period (See Charges and Deductions.); plus

   (11)  If a Policy Anniversary occurs during the current Valuation Period,
   the portion of the dividend paid, if any, allocated to the Division.

NET INVESTMENT FACTOR:  The Net Investment Factor measures the investment
performance of a Division during a Valuation Period.  The Net Investment
Factor for each Division for a Valuation period is calculated as follows:

   (1)   The value of the assets at the end of the preceding Valuation
   Period; plus

   (2)   The investment income and capital gains, realized or unrealized,
   credited to the assets in the Valuation Period for which the Net Investment
   Factor is being determined; minus

   (3)   The capital losses, realized or unrealized, charged against those
   assets during the Valuation Period; minus


                                    12
<PAGE> 18

   (4)   Any amount charged against each Division for taxes, including any
   tax or other economic burden resulting from the application of the tax
   laws determined by the Company to be properly attributable to the
   Divisions of the Separate Account, or any amount set aside during the
   Valuation Period as a reserve for taxes attributable to the operation or
   maintenance of each Division; minus

   (5)   A charge equal to a percentage of the average net assets for each
   day in the Valuation Period.  This charge, for mortality and expense
   risks, is determined by the length of time the policy has been in force.
   It will not exceed the amounts shown in the following table:
       Policy        Percentage of        Effective
       Years        Avg. Net Assets      Annual Rate
       1-10            0.0015027            0.55%
       11-20           0.0012301            0.45%
       21+             0.0009572            0.35%;
       divided by


   (6)   The value of the assets at the end of the preceding Valuation
   Period.

                               POLICY RIGHTS

                                   LOANS

LOAN PRIVILEGES.  The Owner may, by written request to General American,
borrow an amount up to the Loan Value of the Policy, with the Policy serving
as sole security for such loan.  A loan taken from, or secured by, a Policy
may have Federal income tax consequences.  (See Federal Tax Matters.)

The Loan Value is the Cash Value of the Policy on the date the loan request
is received, less interest to the next loan interest due date, less
anticipated monthly deductions to the next loan interest due date, less any
existing loan, less any surrender charge, plus interest expected to be earned
on the loan balance to the next loan interest due date.  Policy Loan interest
is payable on each Policy Anniversary.

The minimum amount that may be borrowed is $500.  The loan may be completely
or partially repaid at any time while the Insured is living.  Any amount due
to an Owner under a Policy Loan ordinarily will be paid within seven days
after General American receives the loan request at its Home Office, although
payments may be postponed under certain circumstances.  (See General
Matters-Postponement of Payments from the Separate Account.)

When a Policy Loan is made, Cash Value equal to the amount of the loan plus
interest due will be transferred to the Loan Account as security for the
loan.  A Loan Subaccount exists within the Loan Account for the General
Account and each Division of the Separate Account.  Amounts transferred to
the Loan Account to secure Indebtedness are allocated to the appropriate Loan
Subaccount to reflect its origin.  Unless the Owner requests a different
allocation, amounts will be transferred from the Divisions of the Separate
Account and the General Account in the same proportion that the Policy's Cash
Value in each Division and the General Account, if any, bears to the Policy's
total Cash Value, less the Cash Value in the Loan Account, at the end of the
Valuation Period during which the request for a Policy Loan is received.
This will reduce the Policy's Cash Value in the General Account and Separate
Account.  These transactions will not be considered transfers for purposes of
the limitations on transfers between Divisions or to or from the General
Account.

Cash Value in the Loan Account is expected to earn interest at a rate ("the
earnings rate") which is lower than the rate charged on the Policy Loan ("the
borrowing rate").  Cash Value in the Loan Account will accrue interest daily
at an earnings rate of 4%.

Interest credited on the Cash Value held in the Loan Account will be
allocated on Policy Anniversaries to the General Account and the Divisions of
the Separate Account in the same proportion that the Cash Value in each Loan
Subaccount bears to the Cash Value in the Loan Account.  The interest
credited will also be transferred: (1) when a new loan is made; (2) when a
loan is partially or fully repaid; and (3) when an amount is needed to meet a
monthly deduction.

INTEREST CHARGED.  The borrowing rate we charge for Policy Loan interest will
be based on the following schedule:

                  FOR LOANS                     ANNUAL
             OUTSTANDING DURING             INTEREST RATE
              Policy Years   1-10                4.50%
              Policy Years  11-20                4.25%
              Policy Years    21+                4.15%



General American will inform the Owner of the current borrowing rate when a
Policy Loan is made.

Policy Loan interest is due and payable annually on each Policy Anniversary.
If the Owner does not pay the interest when it is due, the unpaid loan
interest will be added to the outstanding Indebtedness as of the due date and
will be charged interest at the same rate as the rest of the Indebtedness.
(See Effect of Policy Loans below.) The amount of Policy Loan interest which
is transferred to the Loan Account will be deducted from the Divisions of the
Separate Account and from the General Account in the same proportion that the
portion of the Cash Value in each Division and in the General Account,
respectively,


                                    13
<PAGE> 19

bears to the total Cash Value of the Policy minus the Cash Value in the Loan
Account.

EFFECT OF POLICY LOANS.  Whether or not a Policy Loan is repaid, it will
permanently affect the Cash Value of a Policy, and may permanently affect the
amount of the death benefit.  The collateral for the loan (the amount held in
the Loan Account) does not participate in the performance of the Separate
Account while the loan is outstanding.  If the Loan Account earnings rate is
less than the investment performance of the selected Division(s), the Cash
Value of the Policy will be lower as a result of the Policy Loan.
Conversely, if the Loan Account earnings rate is higher than the investment
performance of the Division(s), the Cash Value may be higher.

In addition, if the Indebtedness (See Definitions) exceeds the Cash Value
minus the surrender charge on any Monthly Anniversary, the Policy will lapse,
subject to a grace period.  (See Payment and Allocation of Premiums - Policy
Lapse and Reinstatement.)  A sufficient payment must be made within the later
of the grace period of 62 days from the Monthly Anniversary immediately
before the date Indebtedness exceeds the Cash Value less any surrender
charges, or 31 days after notice that a Policy will terminate unless a
sufficient payment has been mailed, or the Policy will lapse and terminate
without value.  A lapsed Policy, however, may later be reinstated subject to
certain limitations.  (See Payment and Allocation of Premiums - Policy Lapse
and Reinstatement.)

Any outstanding Indebtedness will be deducted from the proceeds payable upon
the death of the Last Insured or the surrender of the Policy.

REPAYMENT OF INDEBTEDNESS.  A Policy Loan may be repaid in whole or in part
at any time prior to the death of the Last Insured and as long as a Policy is
in force.  When a loan repayment is made, an amount securing the Indebtedness
in the Loan Account equal to the loan repayment will be transferred to the
Divisions of the Separate Account and the General Account in the same
proportion that the Cash Value in each Loan Subaccount bears to Cash Value in
the Loan Account.  Amounts paid while a Policy Loan is outstanding will be
treated as premiums unless the Owner requests in writing that they be treated
as repayment of Indebtedness.

         SURRENDER, PARTIAL WITHDRAWALS AND PRO RATA SURRENDER

At any time during the lifetime of the Last Insured and while a Policy is in
force, the Owner may surrender the Policy by sending a written request to the
Company.  After the first Policy Year, an Owner may make a partial withdrawal
by sending a written request to the Company.  The amount available for
surrender is the Cash Surrender Value at the end of the Valuation Period
during which the surrender request is received at the Company's Home Office.
Amounts payable from the Separate Account upon surrender, partial withdrawal,
or a pro rata surrender will ordinarily be paid within seven days of receipt
of the written request.  (See General Matters - Postponement of Payments from
the Separate Account.)

SURRENDERS.  To effect a surrender, either the Policy itself must be returned
to the Company along with the request, or the request must be accompanied by
a completed affidavit of loss, which is available from the Company.  Upon
surrender, the Company will pay the Cash Surrender Value plus any unpaid
dividends determined prior to surrender (See Dividends) to the Owner in a
single sum.  The Cash Surrender Value equals the Cash Value on the date of
surrender, less any Indebtedness, and less any surrender charge.  (See
Charges and Deductions - Contingent Deferred Sales Charge.)  The Company will
determine the Cash Surrender Value as of the date that an Owner's written
request is received at the Company's Home Office.  If the request is received
on a Monthly Anniversary, the monthly deduction otherwise deductible will be
included in the amount paid.  Coverage under a Policy will terminate as of
the date of surrender.  The Last Insured must be living at the time of a
surrender.  A surrender may have Federal income tax consequences.  (See
Federal Tax Matters.)

PARTIAL WITHDRAWALS.  After the first Policy Year, an Owner may make partial
withdrawals from the Policy's Cash Surrender Value.  There is no charge for
the first twelve partial withdrawals or transfers in a Policy Year.  General
American may impose a charge not to exceed the amount specified in the Policy
for each partial withdrawal or transfer in excess of twelve in a Policy Year.
A partial withdrawal may have Federal income tax consequences.  (See Federal
Tax Matters.)

The minimum amount of a partial withdrawal request, net of any applicable
surrender charges, is the lesser of a) $500 from a Division of the Separate
Account, or b) the Policy's Cash Value in a Division.  (See Charges and
Deductions - Contingent Deferred Sales Charge.) Partial withdrawals made
during a Policy Year may not exceed the following limits.  The maximum amount
that may be withdrawn from a Division of the Separate Account is the Policy's
Cash  Value net of any applicable surrender charges in that Division.  The
total partial withdrawals and transfers from the General Account over the
Policy Year may not exceed a maximum amount equal to the greatest of the
following: (1) 25% of the Cash Surrender


                                    14
<PAGE> 20

Value in the General Account at the beginning of the Policy Year, multiplied
by the withdrawal percentage limit shown in the policy, or (2) the previous
Policy Year's maximum amount.

The Owner may allocate the amount withdrawn plus any applicable surrender
charge, subject to the above conditions, among the Divisions of the Separate
Account and the General Account.  If no allocation is specified, then the
partial withdrawal will be allocated among the Divisions of the Separate
Account and the General Account in the same proportion that the Policy's Cash
Value in each Division and the General Account bears to the total Cash Value
of the Policy, less the Cash Value in the Loan Account, on the date the
request for the partial withdrawal is received.  If the limitations on
withdrawals from the General Account will not permit this proportionate
allocation, the Owner will be requested to provide an alternate allocation.
(See The General Account.)

No amount may be withdrawn that would result in there being insufficient Cash
Value to meet any surrender charge that would be payable immediately
following the withdrawal upon the surrender of the remaining Cash Value.

The death benefit will be affected by a partial withdrawal, unless Death
Benefit Option A or Option C is in effect and the withdrawal is made under
the terms of an Anniversary Partial Withdrawal Rider.  If Death Benefit
Option A or Death Benefit Option C is in effect and the death benefit equals
the Face Amount, then a partial withdrawal will decrease the Face Amount by
an amount equal to the partial withdrawal plus the applicable surrender
charge resulting from that partial withdrawal.  If the death benefit is based
on a percentage of the Cash Value, then a partial withdrawal will decrease
the Face Amount by an amount by which the partial withdrawal plus the
applicable surrender charge exceeds the difference between the death benefit
and the Face Amount.  If Death Option B is in effect, the Face Amount will
not change.

The Face Amount remaining in force after a partial withdrawal may not be less
than the minimum Face Amount.  Any request for a partial withdrawal that
would reduce the Face Amount below this amount will not be implemented.

Partial withdrawals may affect the way in which the cost of insurance charge
is calculated and the amount of pure insurance protection afforded under a
Policy.  (See Monthly Deduction - Cost of Insurance.) The Company may change
the minimum amount required for a partial withdrawal or the number of times
partial withdrawals may be made.

PRO RATA SURRENDER.  After the first Policy Year, an Owner can make a pro
rata surrender of the Policy.  The pro rata surrender will reduce the Face
Amount and the Cash Value by a percentage chosen by the Owner.  This
percentage must be any whole number.  A pro rata surrender may have Federal
income tax consequences.  (See Federal Tax Matters.) The percentage will be
applied to the Face Amount and the Cash Value on the Monthly Anniversary on
or following our receipt of the request.

The Owner may allocate the amount of decrease in Cash Value plus any
applicable surrender charge among the Divisions of the Separate Account and
the General Account.  (See Charges and Deductions - Contingent Deferred Sales
Charge.) If no allocation is specified, then the decrease in Cash Value and
any applicable surrender charge will be allocated among the Divisions of the
Separate Account and the General Account in the same proportion that the
Policy's Cash Value in each Division and the General Account bears to the
total Cash Value of the Policy, less the Cash Value in the Loan Account, on
the date the request for pro rata surrender is received.

A pro rata surrender can not be processed if it will reduce the Face Amount
below the minimum Face Amount of the Policy.  No pro rata surrender will be
processed for more Cash Surrender Value than is available on the date of the
pro rata surrender.  A cash payment will be made to the Owner for the amount
of Cash Value reduction less any applicable surrender charges.

Pro rata surrenders may affect the way in which the cost of insurance charge
is calculated and the amount of the pure insurance protection afforded under
the Policy.  (See Monthly Deduction - Cost of Insurance.)

CHARGES ON SURRENDER, PARTIAL WITHDRAWALS AND PRO RATA SURRENDER.  If a
Policy is surrendered within the first ten Policy Years, the Deferred
Contingent Sales Charge will apply.  (See Contingent Deferred Sales Charge.)

A partial withdrawal or pro rata surrender may also result in a charge.  The
amount of the charge assessed is a portion of the Contingent Deferred Sales
Charge that would be deducted upon surrender or lapse.  Charges are described
in more detail under Charges and Deductions - Contingent Deferred Sales
Charge.

While partial withdrawals and pro rata surrenders are each methods of
reducing a Policy's Cash Value, a pro rata surrender differs from a partial
withdrawal in that a partial withdrawal does not typically have a
proportionate effect on a Policy's death benefit by reducing the Policy's
Face Amount, while a pro rata surrender does.  Assuming that a Policy's death


                                    15
<PAGE> 21

benefit is not a percentage of the Policy's Cash Value, a pro rata surrender
will reduce the Policy's death benefit in the same proportion that the
Policy's Cash Value is reduced, while a partial withdrawal will reduce the
death benefit by one dollar for each dollar of Cash Value withdrawn.  Partial
Withdrawals and Pro Rata Surrenders will also result in there being different
cost of insurance charges subsequently deducted.  (See Monthly Deduction -
Cost of Insurance; Surrender, Partial Withdrawals and Pro Rata Surrender -
Partial Withdrawals; and Surrenders, Partial Withdrawals, and Pro Rata
Surrenders-Pro Rata Surrender.)

                             TRANSFERS

Under General American's current practices, a Policy's Cash Value, except
amounts credited to the Loan Account, may be transferred among the Divisions
of the Separate Account and for certain contracts, between the General
Account and the Divisions.  Transfers to and from the General Account are
subject to restrictions (See The General Account).  Requests for transfers
from or among Divisions of the Separate Account may be made in writing or by
telephone.  Transfers from or among the Divisions of the Separate Account
must be in amounts of at least $500 or, if smaller, the Policy's Cash Value
in a Division.  The first twelve requested transfers per policy year will be
allowed free of charge.  Thereafter, the Company may impose a transfer charge
as provided in the policy.  General American ordinarily will make transfers
and determine all values in connection with transfers as of the end of the
Valuation Period during which the transfer request is received.

All requests received on the same Valuation Day will be considered a single
transfer request.  Each transfer must meet the minimum requirement of $500 or
the entire Cash Value in a Division, whichever is smaller.  Where a single
transfer request calls for more than one transfer, and not all of the
transfers would meet the minimum requirements, General American will make
those transfers that do meet the requirements.  Transfers resulting from
Policy Loans will not be counted for purposes of the limitations on the
amount or frequency of transfers allowed in each Policy Month or Policy Year.

Although General American currently intends to continue to permit transfers
for the foreseeable future, the Policy provides that General American may at
any time revoke, modify, or limit the transfer privilege, including the
minimum amount transferable, the maximum General Account allocation percent,
and the frequency of such transfers.

                       PORTFOLIO REBALANCING

Over time, the funds in the General Account and the Divisions of the Separate
Account will accumulate at different rates as a result of different
investment returns.  The Owner may direct that from time to time we
automatically restore the balance of the Cash Value in the General Account
and in the Divisions of the Separate Account to the percentages determined in
advance.  There are two methods of rebalancing available - periodic and
variance.

PERIODIC REBALANCING. Under this option the Owner elects a frequency
(monthly, quarterly, semiannually or annually), measured from the Policy
Anniversary.  On each date elected, we will rebalance the funds by generating
transfers to reallocate the funds according to the investment percentages
elected.

VARIANCE REBALANCING.  Under this option the Owner elects a specific
allocation percentage for the General Account and each Division of the
Separate Account.  For each such account, the allocation percentage (if not
zero) must be a whole percentage and must not be less than five percent (5%).
The Owner also elects a maximum variance percentage (5%, 10%, 15%, or 20%
only), and can exclude specific funds from being rebalanced.  On each Monthly
Anniversary we will review the current fund balances to determine whether any
fund balance is outside of the variance range (either above or below) as a
percentage of the specified allocation percentage for that fund.  If any fund
is outside of the variance range, we will generate transfers to rebalance all
of the specified funds back to the predetermined percentages.

Transfers resulting from portfolio rebalancing will not be counted against
the total number of transfers allowed in a Policy Year before a charge is
applied.

The Owner may elect either form of portfolio rebalancing by specifying it on
the policy application, or may elect it later for an in-force Policy, or may
cancel it, by submitting a change form acceptable to General American under
its administrative rules.

Only one form of portfolio rebalancing may be elected at any one time, and
portfolio rebalancing may not be used in conjunction with dollar cost
averaging (see below).

General American reserves the right to suspend portfolio rebalancing at any
time on any class of Policies on a nondiscriminatory basis, or to charge an
administrative fee for election changes in excess of a specified number in a
Policy Year in accordance with its administrative rules.


                                    16
<PAGE> 22

                       DOLLAR COST AVERAGING

The Owner may direct the Company to transfer amounts on a monthly basis from
the Money Market Fund to any other Division of the Separate Account.  This
service is intended to allow the Owner to utilize "dollar cost averaging"
("DCA"), a long-term investment technique which provides for regular, level
investments over time.  The Company makes no guarantee that DCA will result
in a profit or protect against loss.

The following rules and restrictions apply to DCA transfers:

   (1)  The minimum DCA transfer amount is $100.

   (2)  A written election of the DCA service, on a form provided by the
   Company, must be completed by the Owner and on file with the Company in
   order to begin DCA transfers.

   (3)  In the written election of the DCA service, the Owner indicates how
   DCA transfers are to be allocated among the Divisions of the Separate
   Account.  For any Division chosen to receive DCA transfers, the minimum
   percentage that may be allocated to a Division is 5% of the DCA transfer
   amount, and fractional percentages may not be used.

   (4)  DCA transfers can only be made from the Money Market Fund, and DCA
   transfers will not be allowed to the General Account.

   (5)  The DCA transfers will not count against the Policy's normal transfer
   restrictions.  (See Policy Rights -- Transfers.)

   (6)  The DCA transfer percentages may  differ from the allocation
   percentages the Owner specifies for the allocation of Net Premiums.  (See
   Payment and Allocation of Premiums -- Allocation of Net Premiums and Cash
   Values.)

   (7)  Once elected, DCA transfers from the Money Market Fund will be
   processed monthly until either the value in the Money Market Fund is
   completely depleted or the Owner instructs the Company in writing to
   cancel the DCA service.

   (8)  Transfers as a result of a Policy Loan or repayment, or in exercise
   of the conversion privilege, are not subject to the DCA rules and
   restrictions.  The DCA service terminates at the time the conversion
   privilege is exercised, when any outstanding amount in any Division of the
   Separate Account is immediately transferred to the General Account.  (See
   Policy Rights - Loans, and Policy Rights - Conversion Privilege.)

   (9)  DCA transfers will not be made until the Right to Examine Policy
   period has expired (See Policy Rights - Right to Examine Policy).

The Company reserves the right to assess a processing fee for the DCA
service.  The Company reserves the right to discontinue offering DCA upon 30
days' written notice to Owners.  However, any such discontinuation will not
affect DCA services already commenced.  The Company reserves the right to
impose a minimum total Cash Value, less outstanding Indebtedness, in order to
qualify for DCA service.  Also, the Company reserves the right to change the
minimum necessary Cash Value and the minimum required DCA transfer amount.

                      RIGHT TO EXAMINE POLICY

The Owner may cancel a Policy within 20 days after receiving it (30 days if
the Owner is a resident of California and is age 60 or older) or within 45
days after the application was signed, whichever is later.  If a Policy is
canceled within this time period, a refund will be paid.  Where required by
state law, the refund will equal all premiums paid under the Policy.  Where
required by state law, General American will refund an amount equal to the
greater of premiums paid or (1) plus (2) where (1) is the difference between
the premiums paid, including any policy fees or other charges, and the
amounts allocated to the Separate Account under the Policy and (2) is the
value of the amounts allocated to the Separate Account under the Policy on
the date the returned Policy is received by General American or its agent.

To cancel the Policy, the Owner should mail or deliver the Policy to either
General American or the agent who sold it.  A refund of premiums paid by
check may be delayed until the Owner's check has cleared the  bank upon which
it was drawn.  (See General Matters - Postponement of Payments from the
Separate Account.)

                 DEATH BENEFIT AT ATTAINED AGE 100

If the Last Insured is living and the Policy is in force when the younger
Insured reaches Attained Age 100, the death benefit will be equal to 101% of
the Cash Value of the Policy unless the Lifetime Coverage Rider is in effect.
(See Additional Insurance Benefits.)  At that point, no further premium
payments will be required or accepted, and no further monthly deductions will
be taken to cover the cost of insurance.


                                    17
<PAGE> 23

                  PAYMENT AND ALLOCATION OF PREMIUMS

                         ISSUANCE OF A POLICY

Individuals wishing to purchase a Policy must complete an application and
submit it to an authorized registered agent of General American or to General
American's Home Office.  A Policy will generally be issued to Insureds of
Issue Ages 0 through 90 for regularly underwritten contracts, and to Insureds
of Issue Ages 20 through 70 for Policies issued in qualified pension plans.
General American may, in its sole discretion, issue Policies to individuals
falling outside of those Issue Ages.  Acceptance of an application is subject
to General American's underwriting rules and General American reserves the
right to reject an application for any reason.

The Issue Date is determined by General American in accordance with its
standard underwriting procedures for variable life insurance policies.  The
Issue Date is used to determine Policy Anniversaries, Policy Years, and
Policy Months.  Insurance coverages under a Policy will not take effect until
the Policy has been delivered and the initial premium has been paid during
the lifetimes of both Insureds and prior to any change in health as shown in
the application.

                               PREMIUMS

The initial premium is due on the Issue Date, and may be paid to an
authorized registered agent of General American or to General American at its
Home Office.  General American currently requires that the initial premium
for a Policy be at least equal to one-twelfth (1/12) of the Minimum Premium
for the Policy.  The Minimum Premium is the amount specified for each Policy
based on the requested initial Face Amount and the charges under the Policy
which vary according to the Issue Age, sex, underwriting risk class, and
smoker status of the Insured.  (See Charges and Deductions.)  For policies
issued as a result of a term conversion from certain General American term
policies, the Company requires the Owner to pay an initial premium, which
combined with conversion credits given, if any, will equal one full "Minimum
Premium" for the Policy.

Following the initial premium, subject to the limitations described below,
premiums may be paid in any amount and at any interval.  Premiums after the
first premium payment must be paid to General American at its Home Office.
An Owner may establish a schedule of planned premiums which will be billed by
the Company at regular intervals.  Failure to pay planned premiums, however,
will not itself cause the Policy to lapse.  (See Policy Lapse and
Reinstatement.) Premium receipts will be furnished upon request.

An Owner may make unscheduled premium payments at any time in any amount, or
skip planned premium payments, subject to the minimum and maximum premium
limitations described below.

If a Policy is in the intended Owner's possession but the initial premium has
not been paid, the Policy is not in force.  The intended Owner is deemed to
have the Policy for inspection only.

PREMIUM LIMITATIONS.  Every premium payment must be at least $10.  In no
event may the total of all premiums paid in any Policy Year exceed the
current maximum premium limitations for that Policy Year.  Maximum premium
limits for the Policy Year will be shown in an Owner's annual report.

In general, for policies issued with Death Benefit Option A or Death Benefit
Option B, the maximum premium limit for a Policy Year is the largest amount
of premium that can be paid in that Policy Year such that the sum of the
premiums paid under the Policy will not at any time exceed the guideline
premium limitations needed to comply with the tax definition of life
insurance.  For policies issued with Death Benefit Option C, the company
reserves the right to impose other restrictions upon the amount of premium
that may be paid into the Policy.  If at any time a premium is paid which
would result in total premiums exceeding the current maximum premium
limitations, the Company will only accept that portion of the premium which
will make total premiums equal the maximum.  Any part of the premium in
excess of that amount will be returned or applied as otherwise agreed, and no
further premiums will be accepted until allowed under the current maximum
premium limitations.

In addition to the foregoing tax definitional limits on premiums, for
purposes of determining whether distributions (including loans) are a return
of income first, the Company monitors the Policy To detect whether the "seven
pay limit" has been exceeded.  If the seven pay limit is exceeded, the Policy
becomes a "Modified Endowment".  The Company has adopted administrative steps
designed to notify an Owner when it is believed that a premium payment will
cause a Policy to become a modified endowment contract.  The Owner will be
given a limited amount of time to request that the premium be reversed in
order to avoid the Policy's being classified as a modified endowment
contract.  (See Federal Tax Matters.)

If the Company receives a premium payment which would cause the death benefit
to increase by an


                                    18
<PAGE> 24

amount that exceeds the Net Premium portion of the payment, then the Company
reserves the right to (1) refuse that premium payment, or (2) require additional
evidence of insurability before it accepts the premium.

               ALLOCATION OF NET PREMIUMS AND CASH VALUE

ALLOCATION OF NET PREMIUMS.  In the application for a Policy, the Owner
indicates how Net Premiums are to be allocated among the Divisions of the
Separate Account, to the General Account (if available), or both.  For each
Division chosen, the minimum percentage that may be allocated to a Division
is 5% of the Net Premium, and fractional percentages may not be used.
Certain other restrictions apply to allocations made to the General Account
(see General Account).  For policies issued with an allowable percentage to
the General Account of more than 5%, the minimum percentage is 5%, and
fractional percentages may not be used.

The allocation for future Net Premiums may be changed without charge at any
time by providing notice to the Company.  Any change in allocation will take
effect immediately upon receipt by the Company of written notice.  No charge
is imposed for changing the allocations of future premiums.  The initial
allocation will be shown on the application which is attached to the Policy.
The Company may at any time modify the maximum percentage of future Net
Premiums that may be allocated to the General Account.

During the period from the Issue Date to the end of the Right to Examine
Policy Period (See Policy Rights - Right to Examine Policy), Net Premiums
will automatically be allocated to the Division that invests in the Money
Market Fund of Capital Company.  When this period expires, the Policy's Cash
Value in that Division will be transferred to the Divisions of the Separate
Account and to the General Account (if available) in accordance with the
allocation requested in the application for the Policy, or any allocation
instructions received subsequent to receipt of the application.  Net Premiums
received after the Right to Examine Policy Period will be allocated according
to the allocation instructions most recently received by the Company unless
otherwise instructed for that particular premium receipt.

The Policy's Cash Value may also be transferred between Divisions of the
Separate Account, and, if the General Account is available under the Policy,
between those Divisions and the General Account.  (See Policy Rights -
Transfers.)

The value of amounts allocated to Divisions of the Separate Account will vary
with the investment performance of the chosen Divisions and the Owner bears
the entire investment risk.  This will affect the Policy's Cash Value, and
may affect the death benefit as well.  Owners should periodically review
their allocations of Net Premiums and the Policy's Cash Value in light of
market conditions and their overall financial planning requirements.

                  POLICY LAPSE AND REINSTATEMENT

LAPSE.  Unlike conventional whole life insurance policies, the failure to
make a premium payment following the initial premium will not itself cause a
Policy to lapse.  If, during the first five Policy Years, the sum of all
premiums paid on the Policy, reduced by any partial withdrawals and any
outstanding loan balance, is greater than or equal to the sum of the No Lapse
Monthly Premiums for the elapsed months since the Issue Date, the Policy will
not lapse as a result of a Cash Value less any loans, loans interest due, and
any surrender charge being insufficient to pay the monthly deduction. Lapse
will occur (except as described above) when the Cash Surrender Value is
insufficient to cover the monthly deduction, and a grace period expires
without a sufficient payment being made.

The grace period, which is 62 days, begins on the Monthly Anniversary on
which the Cash Surrender Value becomes insufficient to meet the next monthly
deduction.  The Company will notify the Owner at the beginning of the grace
period by mail addressed to the last known address on file with the Company.
The notice to the Owner will indicate the amount of additional premium that
must be paid.  The amount of the premium required to keep the Policy in force
will be the amount to cover the outstanding monthly deductions and premium
expense charges.  (See Charges and Deductions - Monthly Deduction.) If the
Company does not receive the required amount within the grace period, the
Policy will lapse and terminate without Cash Value.

If the Last Insured dies during the grace period, any overdue monthly
deductions will be deducted from the death benefit otherwise payable.

REINSTATEMENT.  The Owner may reinstate a lapsed Policy by written
application any time within five years after the date of lapse and before the
younger Insured's Attained Age 100.  Reinstatement is subject to the
following conditions:


   1.  Evidence of the insurability of the Insureds (or if one of the Insureds
   was deceased when the Policy lapsed, evidence of the insurability of the
   surviving Insured) satisfactory to the Company (including evidence of
   insurability of any person covered by a rider to reinstate the rider).


                                    19
<PAGE> 25

   2.  Payment of a premium that, after the deduction of premium expense
   charges, is large enough to cover: (a) the monthly deductions due at the
   time of lapse, and (b) two times the monthly deduction due at the time of
   reinstatement.

   3.  Payment or reinstatement of any Indebtedness.  Any Indebtedness
   reinstated will cause Cash Value of an equal amount also to be reinstated.
   Any loan interest due and unpaid on the Policy Anniversary prior to
   reinstatement must be repaid at the time of reinstatement.  Any loan paid
   at the time of reinstatement will cause an increase in Cash Value equal to
   the amount to be reinstated.

The Policy cannot be reinstated if it has been surrendered.

The amount of Cash Value on the date of reinstatement will be equal to the
amount of any Policy Loan reinstated, increased by the Net Premiums paid at
reinstatement, any Policy Loan paid at the time of reinstatement, and the
amount of any surrender charge paid at the time of lapse.

If both Insureds were alive on the date the Policy lapsed, then both Insureds
must be alive on the date the Company approves the application for
reinstatement. If only one Insured was alive on the date the Policy lapsed,
then that Insured must be alive on the date the Company approves the request
for reinstatement. If any Insured who was alive on the date the Policy lapsed
is not then alive when the Company approves the request for reinstatement, such
approval is void and of no effect.

The effective date of reinstatement will be the date the Company approves the
application for reinstatement.  There will be a full monthly deduction for
the Policy Month which includes that date.  (See Charges and
Deductions-Monthly Deduction.)

The surrender charge in effect at the time of reinstatement will equal the
surrender charge in effect at the time of lapse.

                      CHARGES AND DEDUCTIONS

Charges will be deducted in connection with the Policy to compensate the
Company for providing the insurance benefits set forth in the Policy and any
additional benefits added by rider, administering the Policies, incurring
expenses in distributing the Policies, and assuming certain risks in
connection with the Policy.

                      PREMIUM EXPENSE CHARGES

Prior to allocation of Net Premiums, premium payments will be reduced by
premium expense charges consisting of a sales charge and a charge for premium
taxes.  The premium payment less the premium expense charge equals the Net
Premium.

SALES CHARGE.  A sales charge will be deducted from each premium payment to
partially compensate the Company for expenses incurred in distributing the
Policy and any additional benefits provided by riders.  The Company currently
intends to deduct a sales charge determined according to the following
schedule:
      Policy Year 1          15% of premium up to Target
                              5% of premium above Target
      Policy Years 2-10       5% of all premium paid
      Policy Years 11+        2% of all premium paid
For policies issued in the state of Oregon, the amounts shown above are
increased by 2%.

The expenses covered by the sales charge include agent sales commissions, the
cost of printing Prospectuses and sales literature, and any advertising
costs.  Where Policies are issued to Insureds with higher mortality risks or
to Insureds who have selected additional insurance benefits, a portion of the
amount deducted for sales charge is used to pay distribution expenses and
other costs associated with these additional coverages.  No increase in this
sales charge will occur that would result in an increase in the sales charge
percentage deducted in any previous Policy year.

A Contingent Deferred Sales Charge is also imposed under certain
circumstances for expenses incurred in distributing the Policies.  That
charge is discussed below.

To the extent that sales expenses are not recovered from the sales charge and
the surrender charge, those expenses may be recovered from other sources,
including the mortality and expense risk charge described below.

PREMIUM TAXES.  Various states or other governing jurisdictions and their
subdivisions impose a tax on premiums received by insurance companies.
Premium taxes vary by jurisdiction.  A deduction equal to the amount of the
actual premium tax (if any) is taken from each premium payment for these
taxes.  The deduction allows the Company to pass through the amount of the
taxes imposed on the policy by the state or other governing jurisdiction and
any subdivisions thereof.

FEDERAL TAX CHARGE.  This charge is designed to pass through the equivalent
of the federal tax applicable to the policy.  The charge is currently 1.3% of
premium


                                    20
<PAGE> 26

paid, and is guaranteed not to increase except to the extent of any increases in
the federal tax.

                             MONTHLY DEDUCTION

Charges will be deducted monthly from the Cash Value of each Policy ("the
monthly deduction") to compensate the Company for (a) certain administrative
costs; (b) the cost of insurance; and (c) the cost of optional benefits added
by rider.  The monthly deduction will be taken on the Investment Start Date
and on each Monthly Anniversary.  It will be allocated among the General
Account and each Division of the Separate Account in the same proportion that
a Policy's Cash Value in the General Account and the  Policy's Cash Value in
each Division bear to the total Cash Value of the Policy, less the Cash Value
in the Loan Account, on the date the deduction is taken.  Because portions of
the monthly deduction, such as the cost of insurance, can vary from month to
month, the monthly deduction itself can vary in amount from month to month.

SELECTION AND ISSUE EXPENSE CHARGE.  During the first ten Policy Years, the
Company assesses a monthly charge to cover the costs associated with the
underwriting and issue of the policy.  The monthly charge per $1,000 of face
amount varies by Issue Age, risk class, and (except on unisex Policies) sex of
the Insureds.

MONTHLY ADMINISTRATIVE CHARGE.  The Company has responsibility for the
administration of the Policies and the Separate Account.  Administrative
expenses include premium billing and collection, record keeping, processing
death benefit claims, cash surrenders, partial withdrawals, Policy changes,
and reporting and overhead costs, processing applications, and establishing
Policy records.  As reimbursement for administrative expenses related to the
maintenance of each Policy and the Separate Account, the Company assesses a
monthly administration charge from each Policy.  This charge is currently $25
per month in the first Policy Year, and $6 per month for all Policy Years
thereafter, and is guaranteed not to increase while the Policy is in force.
The Company does not anticipate that it will make any profit on the monthly
administrative charge.

The Company may administer the Policy itself, or may purchase administrative
services from such sources (including affiliates) as may be available.  Such
services will be acquired on a basis which, in the Company's sole discretion,
affords the best services at the lowest cost.  The Company reserves the right
to select a company to provide services which the Company deems, in its sole
discretion, is the best able to perform such services in a satisfactory
manner even though the costs for such services may be higher than would
prevail elsewhere.

COST OF INSURANCE.  The cost of insurance is deducted on each Monthly
Anniversary for the following Policy Month.  The cost of insurance is
determined in a manner that reflects the anticipated mortality of both
Insureds and the fact that the death benefit is not payable until the death
of the Last Insured.  Because the cost of insurance depends upon a number of
variables, the cost will vary for each Policy Month. The Company will determine
the cost of insurance charge by multiplying the applicable cost of insurance
rate or rates by the net amount at risk (defined below) for each Policy Month.

The cost of insurance rates are determined at the beginning of each Policy
Year.  The rates will be based on the Attained Age, duration, rate class, and
(except for unisex Policies) sex of the Insureds at issue. (See Unisex
Requirements Under Montana Law.)  The cost of insurance rates generally
increase as the Insureds' Attained Age increases.

The rate class of an Insured also will affect the cost of insurance rate.
For the initial Face Amount, the Company will use the rate class on the Issue
Date. If the death benefit equals a percentage of Cash Value, an increase in
Cash Value will cause an automatic increase in the death benefit. The rate
class for such increase will be the same as that used for the initial Face
Amount.

The Company currently places Insureds into a preferred rate class, a standard
rate class, or into rate classes involving a higher mortality risk.

Actual cost of insurance rates may change, and the actual monthly cost of
insurance rates will be determined by the Company based on its expectations
as to future mortality experience.  However, the actual cost of insurance
rates will not be greater than the guaranteed cost of insurance rates set
forth in the Policy.  For Policies which are not in a substandard risk class,
the guaranteed cost of insurance rates are equal to 100% of the rates set forth
in the male/female smoker/non-smoker 1980 CSO Mortality Tables (1980 CSO Tables
NA and SA and 1980 CSO Tables NG and SG for sex distinct Policies and Policies
issued in qualified pension plans; and 1980 CSO Tables NA and SA for unisex
policies issued in compliance with Montana law. All Policies are based on age
nearest birthday.  Higher rates apply if either Insured is determined to be in
a substandard risk class.

In two otherwise identical Policies, an Insured in the preferred rate class
will have a lower cost of insurance than an Insured in a rate class involving
higher mortality risk.  Each rate class is also divided


                                    21
<PAGE> 27

into two categories: smokers and nonsmokers.  Nonsmoker Insureds will generally
incur a lower cost of insurance than similarly situated Insureds who smoke.
(Insureds under Attained Age 20 are automatically assigned to the non-smoker
rate class.)

The net amount at risk for a Policy Month is (a) the death benefit at the
beginning of the Policy Month divided by 1.0032737 (which reduces the net
amount at risk, solely for purposes of computing the cost of insurance, by
taking into account assumed monthly earnings at an annual rate of 4%), less
(b) the Cash Value at the beginning of the Policy Month. In calculating the
cost of insurance charges, the cost of insurance rate for a Face Amount is
applied to the net amount at risk for that Face Amount.

ADDITIONAL INSURANCE BENEFITS.  The monthly deduction will include charges
for any additional benefits provided by rider.  (See General Matters -
Additional Insurance Benefits.)

             CONTINGENT DEFERRED SALES CHARGE ("CDSC")

For a period of up to ten years after the Issue Date, the Company will impose a
CDSC upon surrender or lapse of the Policy, upon a partial withdrawal, or upon
a pro rata surrender.  The amount of the charge assessed will depend upon a
number of factors, including the type of event (a full surrender, lapse, or
partial withdrawal), the amount of any premium payments made under the Policy
prior to the event, and the number of Policy Years having elapsed since the
Policy was issued.

The Contingent Deferred Sales Charge compensates the Company for expenses
relating to the distribution of the Policy, including agents' commissions,
advertising, and the printing of the Prospectus and sales literature.

CALCULATION OF CHARGE.  If a Policy is surrendered, the charge will not
exceed the Contingent Deferred Sales Charge Percentage multiplied by the
annual Target Premium attributable to the base policy.

The Contingent Deferred Sales Charge Percentage is shown in the following
table.
<TABLE>
                     CONTINGENT DEFERRED SALES CHARGE
                            PERCENTAGE TABLE
<CAPTION>
           IF SURRENDER OR LAPSE                THE PERCENTAGE OF THE
         OCCURS IN THE LAST MONTH                  ANNUAL TARGET
              OF POLICY YEAR:                    PREMIUM PAYABLE IS:
<S>                                                      <C>
                1 through 5                              45%
                     6                                   40%
                     7                                   30%
                     8                                   20%
                     9                                   10%
               10 and later                              0%
</TABLE>

In addition, the percentages reduce equally for each Policy Month during the
years shown.  For example, during the seventh year, the percentage reduces
equally each month from 40% at the end of the sixth Year to 30% at the end of
the seventh Year.

CHARGE ASSESSED UPON PARTIAL WITHDRAWALS OR PRO RATA SURRENDER.  The amount
of the Contingent Deferred Sales Charge deducted upon a partial withdrawal or
pro rata surrender will equal a fraction of the charge that would be deducted
if the Policy were surrendered at that time.  The fraction will be determined
by dividing the amount of the withdrawal of cash by the Cash Value before the
withdrawal and multiplying the result by the charge.  Immediately after a
withdrawal, the Policy's remaining surrender charge will equal the amount of
the surrender charge immediately before the withdrawal less the amount
deducted in connection with the withdrawal.

ADJUSTMENT OF CHARGES.  The Policy is available for purchase by individuals,
corporations, and other institutions.  For certain individuals and certain
corporate or other group or sponsored arrangements purchasing one or more
Policies, General American may waive or adjust the amount of the Sales
Charge, Contingent Deferred Sales Charge, monthly administrative charge, or
other charges where the expenses associated with the sale of the Policy or
Policies or the underwriting or other administrative costs associated with
the Policy or Policies warrant an adjustment.

Sales, underwriting, or other administrative expenses may be reduced for
reasons such as expected economies resulting from a corporate purchase or a
group or sponsored arrangement; from the amount of the initial premium
payment or payments; or from the amount of projected premium payments.
General American will determine in its discretion if, and in what amount, an
adjustment is appropriate.  The Company may modify its criteria for
qualification for adjustment of charges as experience is gained, subject to
the limitation that such adjustments will not be unfairly discriminatory
against the interests of any Owner.


                                    22
<PAGE> 28

                       SEPARATE ACCOUNT CHARGES

MORTALITY AND EXPENSE RISK CHARGE.  General American will deduct a daily
charge from the Separate Account.  The amount of the deduction is determined
as a percentage of the average net assets of each Division of the Separate
Account.  The daily deduction percentages, and the equivalent effective
annual rate, are:

       POLICY YEARS              DAILY CHARGE                  ANNUAL
                                    FACTOR                   EQUIVALENT
           1-10                   .0015027%                    0.55%
           11-20                  .0012301%                    0.45%
            21+                   .0009572%                    0.35%

This deduction is guaranteed not to increase while the Policy is in force.
General American may realize a profit from this charge.

The mortality risk assumed by General American is that Insureds may die
sooner than anticipated and that therefore General American will pay an
aggregate amount of death benefits greater than anticipated.  The expense
risk assumed is that expenses incurred in issuing and administering the
Policy will exceed the amounts realized from the administrative charges
assessed against the Policy.

FUND EXPENSES.  The value of the net assets of the Separate Account will
reflect the investment advisory fee and other expenses incurred by the
underlying investment companies.  See the prospectuses for the respective
Funds for a description of investment advisory fees and other expenses.

No charges are currently made to the Separate Account for Federal, state, or
local taxes that the Company incurs which may be attributable to such
Separate Account or to the Policy.  The Company may make such a charge for
any such taxes or economic burden resulting from the application of the tax
laws that it determines to be properly attributable to the Separate Account
or to the Policy.  (See Federal Tax Matters.)

                             DIVIDENDS

The Policy is issued both as a participating Policy, which provides the Owner
an ownership interest in General American Mutual Holding Company, the parent
company of General American Life Insurance Company and as a non-participating
Policy, which provides no ownership interest in the Company.  However, we do
not anticipate that the Policy will share in the divisible surplus of the
Company in the form of a dividend.

                        THE GENERAL ACCOUNT

Because of exemptive and exclusionary provisions, interests in the General
Account have not been registered under the Securities Act of 1933 and the
General Account has not been registered as an investment company under the
1940 Act.  Accordingly, neither the General Account nor any interests therein
are subject to the provisions of these Acts and, as a result, the staff of
the SEC has not reviewed the disclosure in this Prospectus relating to the
General Account.  The disclosure regarding the General Account may, however,
be subject to certain generally applicable provisions of the Federal
securities laws relating to the accuracy and completeness of statements made
in prospectuses.

                        GENERAL DESCRIPTION

The General Account consists of all assets owned by General American other
than those in the Separate Account and other separate accounts.  Subject to
applicable law, General American has sole discretion over the investment of
the assets of the General Account.

At issue, General American will determine the maximum percentage of the
non-borrowed Cash Value that may be allocated, either initially or by
transfer, to the General Account.  The ability to allocate Net Premiums or to
transfer Cash Value to the General Account may not be made available, in the
Company's discretion, under certain Policies.  Further, the option may be
limited with respect to some Policies.  The Company may, from time to time,
adjust the extent  to which premiums or Cash Value may be allocated to the
General Account (the "maximum allocation percentage").  Such adjustments may
not be uniform as to all Policies.  General American may at any time modify
the General Account maximum allocation percent.  Subject to this maximum, an
Owner may elect to allocate Net Premiums to the General Account, the Separate
Account, or both.  Subject to this maximum, the Owner may also transfer Cash
Value from the Divisions of the Separate Account to the General Account, or
from the General Account to the Divisions of the Separate Account.  The
allocation of Net Premiums or the transfer of Cash Value to the General
Account does not entitle an Owner to share in the investment experience of
the General Account.  Instead, General American guarantees that Cash Value
allocated to the General Account will accrue interest at a rate of at least
4%, compounded annually, independent of the actual investment experience of
the General Account.

The Loan Account is part of the General Account.


                                    23
<PAGE> 29

                            THE POLICY

This Prospectus describes a flexible premium joint and last survivor variable
life insurance policy.  This Prospectus is generally intended to serve as a
disclosure document only for the aspects of the Policy relating to the Separate
Account.  For complete details regarding the General Account, see the Policy
itself.

                     GENERAL ACCOUNT BENEFITS

If the Owner allocates all Net Premiums only to the General Account and makes
no transfers, partial withdrawals, pro rata surrenders, or Policy Loans, the
entire investment risk will be borne by General American, and General
American guarantees that it will pay at least a minimum specified death
benefit.  The Owner may select Death Benefit Option A, B or C under the
Policy and may change the Policy's Face Amount subject to satisfactory
evidence of insurability.

                    GENERAL ACCOUNT CASH VALUE

Net Premiums allocated to the General Account are credited to the Cash Value.
General American bears the full investment risk for these amounts and
guarantees that interest will be credited to each Owner's Cash Value in the
General Account at a rate of no less than 4% per year, compounded annually.
General American may, AT ITS SOLE DISCRETION, credit a higher rate of
interest, although it is not obligated to credit interest in excess of 4% per
year, and might not do so.  ANY INTEREST CREDITED ON THE POLICY'S CASH VALUE
IN THE GENERAL ACCOUNT IN EXCESS OF THE GUARANTEED MINIMUM RATE OF 4% PER
YEAR WILL BE DETERMINED IN THE SOLE DISCRETION OF GENERAL AMERICAN.  THE
POLICY OWNER ASSUMES THE RISK THAT INTEREST CREDITED MAY NOT EXCEED THE
GUARANTEED MINIMUM RATE OF 4% PER YEAR.  If excess interest is credited, a
different rate of interest may be applied to the Cash Value in the Loan
Account.  The Cash Value in the General Account will be calculated on each
Monthly Anniversary of the Policy.

General American guarantees that, on each Valuation Date, the Cash Value in
the General Account will be the amount of the Net Premiums allocated or Cash
Value transferred to the General Account, plus interest at the rate of 4% per
year, plus any excess interest which General American credits and any amounts
transferred into the General Account, less the sum of all Policy charges
allocable to the General Account and any amounts deducted from the General
Account in connection with partial withdrawals, pro rata surrenders,
surrender charges or transfers to the Separate Account.

    TRANSFERS, SURRENDERS, PARTIAL WITHDRAWALS AND POLICY LOANS

After the first Policy Year, a portion of Cash Value may be withdrawn from the
General Account or transferred from the General Account to the Separate
Account. A partial withdrawal, net of any applicable surrender charges, and any
transfer must be at least $500 or, the Policy's entire Cash Value in the
General Account if less than $500.  No amount may be withdrawn from the General
Account that would result in there being insufficient Cash Value to meet any
surrender charges that would be payable immediately following the withdrawal
upon the surrender of the remaining Cash Value of the Policy.  The total amount
of transfers and withdrawals in a Policy Year may not exceed a Maximum Amount
equal to the greater of (a) 25% of a Policy's Cash Surrender Value in the
General Account at the beginning of the Policy Year, (b) the previous Policy
Year's Maximum Amount (not to exceed the total Cash Surrender Value of the
Policy).

Transfers to the General Account are limited by the maximum allocation
percentage (described below) in effect for a Policy at the time a transfer
request is made.

Policy Loans may also be made from the Policy's Cash Value in the General
Account.

Loans and withdrawals from the General Account may have Federal income tax
consequences.  (See Federal Tax Matters.)

There is no charge for the first twelve partial withdrawals or transfers in a
Policy Year.  General American may impose a charge not to exceed the amount
specified in the Policy for each partial withdrawal or transfer in excess of
twelve in a Policy Year. General American may revoke or modify the privilege
of transferring amounts to or from the General Account at any time.  Partial
withdrawals and pro rata surrenders will result in the imposition of the
applicable surrender charge.

Transfers, surrenders, partial withdrawals and pro rata surrenders payable
from the General Account and the payment of Policy Loans allocated to the
General Account may, subject to certain limitations, be delayed for up to six
months.  However, if payment is deferred for 30 days or more, General
American will pay interest at the rate of 2.5% per year for the period of the
deferment.  Amounts from the General Account used to pay premiums on policies
with General American will not be delayed.


                                    24
<PAGE> 30

                          GENERAL MATTERS

        POSTPONEMENT OF PAYMENTS FROM THE SEPARATE ACCOUNT

The Company usually pays amounts payable on partial withdrawal, pro rata
surrender, surrender, or Policy Loan allocated to the Separate Account
Divisions within seven days after written notice is received.  Payment of any
amount payable from the Divisions of the Separate Account upon surrender,
partial withdrawals, pro rata surrender, death of the Last Insured, or payments
of a Policy Loan and transfers, may be postponed whenever: (1) the New York
Stock Exchange is closed other than customary weekend and holiday closings, or
trading on the New York Stock Exchange is restricted as determined by the SEC;
(2) the SEC by order permits postponement for the protection of Owners; or (3)
an emergency exists, as determined by the SEC, as a result of which disposal of
securities is not reasonably practicable or it is not reasonably practicable to
determine the value of the Separate Account's net assets.  The Company may
defer payment of the portion of any Policy Loan from the General Account for
not more than six months.

Payments under the Policy of any amounts derived from premiums paid by check
may be delayed until the Owner's check has cleared the  bank upon which it
was drawn.

                              THE CONTRACT

The Policy, the attached application, any riders, endorsements, and any
application for reinstatement constitute the entire contract.  All statements
made by the Insureds in the application and any supplemental applications can
be used to contest a claim or the validity of the Policy.  Any change to the
Policy must be in writing and approved by the President, a Vice President, or
the Secretary of the Company.  No agent has the authority to alter or modify
any of the terms, conditions, or agreements of the Policy or to waive any of
its provisions.

                           CONTROL OF POLICY

The Insureds jointly are the Owner of the Policy unless another person or
entity is shown as the Owner in the application.  Ownership may be changed,
however, as described below.  The Owner is entitled to all rights provided by
the Policy. Any person whose rights of ownership depend upon some future
event does not possess any present rights of ownership.  If there is more
than one Owner at a given time, all Owners must exercise the rights of
ownership by joint action.  If the Owner dies, and the Owner is not one or
both of the Insureds, the Owner's interest in the Policy becomes the property
of his or her estate unless otherwise provided.  Unless otherwise provided,
the Policy is jointly owned by all Owners named in the Policy or by the
survivors of those joint Owners.  Unless otherwise stated in the Policy, the
final Owner is the estate of the last joint Owner to die.  The Company may
rely on the written request of any trustee of a trust which is the Owner of
the Policy, and the Company is not responsible for the proper administration
of any such trust.

                              BENEFICIARY

The Beneficiary(ies) is (are) the person(s) specified in the application or
by later designation.  Unless otherwise stated in the Policy, the Beneficiary
has no rights in a Policy before the death of the Last Insured.  If there is
more than one Beneficiary at the death of the Last Insured, each Beneficiary
will receive equal payments unless otherwise provided by the Owner.  If no
Beneficiary is living at the death of the Last Insured, the proceeds will be
payable to the Owner or, if the Owner is not living, to the Owner's estate.

The Company permits the designation of various types of trusts as
Beneficiary(ies), including trusts for minor beneficiaries, trusts under a
will, and trusts under a separate written agreement.  An Owner is also
permitted to designate several types of beneficiaries, including business
beneficiaries.

                  CHANGE OF OWNER OR BENEFICIARY

The Owner may change the ownership and/or Beneficiary designation by written
request in a form acceptable to the Company at any time during the Last
Insured's lifetime subject to any restrictions stated in the Policy and this
Prospectus.  The Company may require that the Policy be returned for
endorsement of any change.  If acceptable to us, the change will take effect
as of the date the request is signed, whether or not the Last Insured is
living when the request is received at the Company's Home Office.  The
Company is not  liable for any payment made or action taken before the
Company received the written request for change.  If the Owner is also a
Beneficiary of the Policy at the time of the Last Insured's death, the Owner
may, within sixty days of the Last Insured's death, designate another person
to receive the Policy proceeds.  Any change will be subject to any assignment
of the Policy or any other legal restrictions.

                          POLICY CHANGES

The Company reserves the right to limit the number of changes to a Policy to
one per Policy Year and to restrict changes in the first Policy Year.
Currently, only one change is permitted during any Policy Year and no change
may be made during the first Policy


                                    25
<PAGE> 31

Year.  For this purpose, changes include decreases in Face Amount and changes
in the death benefit option.  No change will be permitted, if as a result, the
Policy would fail to satisfy the definition of life insurance in Section 7702
of the Internal Revenue Code or any applicable successor provision.

                     CONFORMITY WITH STATUTES

If any provision in a Policy is in conflict with the laws of the state
governing the Policy, the provision will be deemed to be amended to conform
to such laws.  In addition, the Company reserves the right to change the
Policy if it determines that a change is necessary to cause this Policy to
comply with, or give the Owner the benefit of any Federal or state statute,
rule, or regulation, including, but not limited to, requirements of the
Internal Revenue Code, or its regulations or published rulings.

                        CLAIMS OF CREDITORS

To the extent permitted by law, neither the Policy nor any payment under it
will be subject to the claims of creditors or to any legal process.

                         INCONTESTABILITY

The Policy is incontestable after it has been in force for two years from the
Issue Date during the lifetime of either Insured.  An addition of a rider after
the Issue Date is incontestable after such addition has been in force for two
years from its effective date during the lifetime of either Insured.  Any
reinstatement of a Policy is incontestable only after it has been in force
during the lifetime of either Insured for two years after the effective date of
the reinstatement.

                            ASSIGNMENT

The Company will be bound by an assignment of a Policy only if: (a) the
assignment is in writing; (b) the original assignment instrument or a
certified copy thereof is filed with the Company at its Home Office; and (c)
the Company returns an acknowledged copy of the assignment instrument to the
Owner.  The Company is not responsible for determining the validity of any
assignment.  Payment of Policy proceeds is subject to the rights of any
assignee of record.  If a claim is based on an assignment, the Company may
require proof of the interest of the claimant.  A valid assignment will take
precedence over the claim of any Beneficiary.

                              SUICIDE

Suicide within two years of the Issue Date is not covered by the Policy.  If
either Insured dies by suicide, while sane or insane, within two years
from the Issue Date (or within the maximum period permitted by the laws of
the state in which the Policy was delivered, if less than two years), the
amount payable will be limited to premiums paid, less any partial withdrawals
and outstanding Indebtedness subject to certain limitations.

If the either Insured is a Missouri citizen when the Policy is issued, this
provision does not apply on the Issue Date of the Policy, unless that Insured
intended suicide when the Policy was applied for.

            MISSTATEMENT OF AGE OR SEX AND CORRECTIONS

If the age or sex (except in unisex Policies, see Unisex Requirements Under
Montana Law) of the Insureds has been misstated in the application, the
amount of the death benefit will be that which the most recent cost of
insurance charge would have purchased for the correct age and sex.

Any payment or Policy changes made by the Company in good faith, relying on
its records or evidence supplied with respect to such payment, will fully
discharge the Company's duty.  The Company reserves the right to correct any
errors in the Policy.

                   ADDITIONAL INSURANCE BENEFITS

Subject to certain requirements, one or more of the following additional
insurance benefits may be added to a Policy by rider.  The descriptions below
are intended to be general; the terms of the Policy riders providing the
additional benefits may vary from state to state, and the Policy should be
consulted.  The cost of any additional insurance benefits which require
additional charges will be deducted as part of the monthly deduction from the
Policy's Cash Value.  (See Charges and Deductions - Monthly Deduction.)
Certain restrictions may apply and are described in the applicable rider.  An
insurance agent authorized to sell the Policy can describe these extra
benefits further.  Samples of the provisions are available from General
American upon written request.

WAIVER OF SPECIFIED PREMIUM RIDER.  Provides for crediting the Policy's Cash
Value with a specified monthly premium while the covered Insured is totally
disabled.  The monthly premium selected at issue is not guaranteed to keep
the Policy in force.  The covered Insured must have become disabled after age
5 and before age 65.

ADJUSTABLE BENEFIT TERM RIDER.  This rider allows an employer who is the
Owner to provide adjustable term insurance without evidence of insurability
to comply with the terms of an associated employee benefit plan.  The
increase in coverage occurs on each Policy Anniversary.


                                    26
<PAGE> 32

ANNIVERSARY PARTIAL WITHDRAWAL RIDER.  This rider allows the owner to
withdraw up to 15% of the Policy's Cash Surrender Value on any Policy
Anniversary without reducing the Face Amount.

JOINT SUPPLEMENTAL COVERAGE TERM RIDER.  This rider provides level term
insurance on the lives of the Insureds under the base policy.  It can be
added only at issue.  It cannot be increased or added to an existing Policy.

SECONDARY GUARANTEE RIDER.  This rider guarantees that if, during the
secondary guarantee period, the sum of all premiums paid on the Policy,
reduced by any partial withdrawals and any outstanding loan balance, is
greater than or equal to the sum of the secondary guarantee premiums required
since the Issue Date, the Policy will not lapse as a result of a Cash Value
less any loans, loans interest due, and any surrender charge being
insufficient to pay the monthly deduction.

The secondary guarantee period is the number of Policy Years until the younger
Insured reaches Attained Age 100.

LIFETIME COVERAGE RIDER.  This rider provides the continuation of the
Policy's face amount beyond the younger Insured's Attained Aage 100, provided
the policy remains in force to that date with a positive cash
surrender value.  If the Policy is in force after the younger Insured's
Attained Age 100, the death benefit will be the greater of the face amount or
101% of the Cash Value.

DIVORCE SPLIT RIDER.  This rider allows the Policy to be split into two
separate policies in the event of the divorce of a married couple who are the
Insureds under the Policy.

ESTATE PRESERVATION TERM RIDER.  This rider provides joint level term
insurance, payable at the death of the Last Insured, for a period of four
years from the date of the rider.

                        RECORDS AND REPORTS

The Company will maintain all records relating to the Separate Account and
will mail to the Owner once each Policy Year, at the last known address of
record, a report which shows the current Policy values, premiums paid,
deductions made since the last report, and any outstanding Policy Loans.  The
Owner will also be sent a periodic report for each Fund and a list of the
securities held in each Fund.  Receipt of premium payments, transfers,
partial withdrawals, pro rata surrenders, Policy Loans, loan repayments,
changes in death benefit options, decreases in Face Amount, surrenders and
reinstatements will be confirmed promptly following each transaction.

An Owner may request in writing a projection of illustrated future Cash
Surrender Values and death benefits.  This projection will be furnished by
the Company for a nominal fee which will not exceed $25.

                   DISTRIBUTION OF THE POLICIES

The Policy will be sold by individuals who, in addition to being licensed as
life insurance agents for the Company, are also registered representatives of
Walnut Street Securities, Inc.  ("Walnut Street"), the principal underwriter
of the Policy, or of broker-dealers who have entered into written sales
agreements with Walnut Street.  Walnut Street was incorporated under the laws
of Missouri in 1984 and is a wholly-owned subsidiary of General American
Holding Company, which is, in turn,  a wholly-owned subsidiary of the
Company.  Walnut Street is registered with the SEC under the Securities
Exchange Act of 1934 as a broker-dealer and is a member of the National
Association of Securities Dealers, Inc.  No director or officer of Walnut
Street owns any units in the Separate Account.

Writing agents will receive commissions based on a commission schedule and
rules.  Currently, agent first-year commissions equal 50% of target premiums
and 2.25% of excess premium paid in Policy Year 1.  In renewal years, the
agent commissions vary from 1.0% to 2.0% of premiums paid in Policy Years 2
and later, depending on the agent's contract type.  An additional service
fee, determined as a percentage of the Policy's unloaned Cash Value, is also
paid.  The percentage varies by Policy Year from 0% to 0.20% of average
monthly unloaned assets.  Reductions may be possible under the circumstances
outlined in the section entitled Adjustment of Charges.  General Agents
receive compensation which may be in part based on the level of agent
commissions in their agencies.

As principal underwriter for the Policies, Walnut Street receives commission
income.  Walnut Street receives no administrative fees, management fees, or
other fee income from sales of the Policies.

The general agent commission schedules and rules differ for different types
of agency contracts.

General American may use other distribution channels to sell the
non-participating version of the Policy.


                                    27
<PAGE> 33

                        FEDERAL TAX MATTERS

                           INTRODUCTION

The following summary provides a general description of the Federal income
tax considerations associated with the Policy and does not purport to be
complete or to cover all situations.  This discussion is not intended as tax
advice.  Counsel or other competent tax Advisors should be consulted for more
complete information.  This discussion is based upon General American's
understanding of the present Federal income tax laws as they are currently
interpreted by the Internal Revenue Service.  No representation is made as to
the likelihood of continuation of the present Federal income tax laws or of
the current interpretations by the Internal Revenue Service.

                     TAX STATUS OF THE POLICY

Section 7702 of the Internal Revenue Code of 1986, as amended (the "Code")
includes a definition of a life insurance contract for Federal tax purposes.
The Secretary of the Treasury (the "Treasury") issued proposed regulations
which specify what will be considered reasonable mortality charges under
Section 7702.  Guidance as to how Section 7702 is to be applied is, however,
limited.  If a Policy were determined not to be a life insurance contract for
purposes of Section 7702, such Policy would not provide most of the tax
advantages normally provided by a life insurance policy.

With respect to a Policy issued on a basis of a standard premium class or on
a guaranteed or simplified issue basis, while there is some uncertainty due
to the limited guidance under Section 7702, the Company believes that such a
Policy should meet the Section 7702 definition of a life insurance contract.
However, with respect to a Policy issued on a substandard basis (i.e., a
premium class involving higher than standard mortality risk), it is not clear
whether such a Policy would satisfy Section 7702, particularly if the Owner
pays the full amount of premiums permitted under the Policy.

If it is subsequently determined that a Policy does not satisfy Section 7702,
the Company will take whatever steps are appropriate and necessary to attempt
to cause such a Policy to comply with Section 7702, including possibly
refunding any premiums paid that exceed the limitations allowable under
Section 7702 (together with interest or other earnings on any such premiums
refunded as required by law).  For these reasons, the Company reserves the
right to modify the Policy as necessary to attempt to qualify it as a life
insurance contract under Section 7702.

Section 817(h) of the Code authorizes the Treasury to set standards by
regulation or otherwise for the investments of the Separate Account to be
"adequately diversified" in order for the Policy to be treated as a life
insurance contract for Federal tax purposes.  The Separate Account, intends
to comply with the diversification requirements prescribed by the Treasury in
Regulation Section 1.817-5, which affect how assets may be invested.
Although General American does not control the Funds, it has entered into
agreements, which require these investment companies to be operated in
compliance with the requirements prescribed by the Treasury.

The IRS has stated in published rulings that a variable contract owner will
be considered the owner of separate account assets, for federal income tax
purposes, if the contract owner possesses incidents of ownership in those
assets, such as the ability to exercise investment control over the assets.
If that were to be determined to be the case, income and gains from the
separate account assets would be includible in the variable contract owner's
gross income.  The Treasury Department has also announced, in connection with
the issuance of regulations concerning diversification, that those
regulations "do not provide guidance concerning the circumstances in which
investor control of the investments of a segregated asset account may cause
the investor (i.e., the Owner), rather than the insurance company, to be
treated as the owner of the assets in the account."  This announcement also
stated that guidance would be issued by way of regulations or rulings on the
"extent to which policyholders may direct their investments to particular
subaccounts without being treated as owners of the underlying assets."

The ownership rights under the Policy are different in certain respects from
those described by the IRS in rulings in which it was determined that policy
owners were not owners of separate account assets.  For example, the Owner
has additional flexibility in allocating Premium payments and Policy Values.
These differences could result in an Owner being treated as the owner of a
pro rata portion of the assets of the Separate Account.  In addition, the
Company does not know what standards will be set forth, if any, in the
regulations or rulings which the Treasury Department has stated it expects to
issue.  The Company therefore reserves the right to modify the Policy as
necessary to attempt to prevent an Owner from being considered the owner of a
pro rata share of the assets of the Separate Account.

The following discussion assumes that the Policy will qualify as a life
insurance contract for Federal income tax purposes.


                                    28
<PAGE> 34

1. TAX TREATMENT OF POLICY BENEFITS.  In general, the Company believes that
the proceeds and Cash Value increases of a Policy should be treated in a
manner consistent with a fixed-benefit life insurance policy for Federal
income tax purposes.  Thus, the death benefit under the Policy should be
excludable from the gross income of the Beneficiary under Section 101(a)(1)
of the Code, unless a transfer for value (generally a sale of the policy) has
occurred.

Many changes or transactions involving a Policy may have tax consequences,
depending on the circumstances.  Such changes include, but are not limited
to, the exchange of the Policy, a change of the Policy's Face Amount, a
Policy Loan, an additional premium payment, a Policy lapse with an
outstanding Policy Loan, a partial withdrawal, or a surrender of the Policy.
In addition, Federal estate and state and local estate, inheritance, and
other tax consequences of ownership or receipt of Policy proceeds depend upon
the circumstances of each Owner or Beneficiary.  A competent tax Advisor
should be consulted for further information.

A Policy may also be used in various arrangements, including non-qualified
deferred compensation or salary continuation plans, split dollar insurance
plans, executive bonus plans, retiree medical benefit plans and others.  The
tax consequences of such plans may vary depending on the particular facts and
circumstances of each individual arrangement.  Therefore, if you are
contemplating the use of a Policy in any arrangement the value of which
depends in part on its tax consequences, you should be sure to consult a
qualified tax advisor regarding the tax attributes of the particular
arrangement.

Generally, the Owner will not be deemed to be in constructive receipt of the
Policy's Cash Value, including increments thereof, under the Policy until
there is a distribution.  The tax consequences of distributions from, and
Policy Loans taken from or secured by, a Policy depend upon whether the
Policy is classified as a "modified endowment contract".  However, upon a
complete surrender or lapse of any Policy, if the amount received plus the
amount of outstanding Indebtedness exceeds the total investment in the Policy,
the excess will generally be treated as ordinary income subject to tax.

2. MODIFIED ENDOWMENT CONTRACTS.  A policy may be treated as a modified
endowment contract depending upon the amount of premiums paid in relation to
the death benefit provided under such Policy.  The premium limitation rules
for determining whether a Policy is a modified endowment contract are
extremely complex.  In general, however, a Policy will be a modified
endowment contract if the accumulated premiums paid at any time during the
first seven Policy Years exceed the sum of the net level premiums which would
have been paid on or before such time if the Policy provided for paid-up
future benefits (based on the lowest level of benefits in effect for the
Policy) after the payment of seven level annual premiums.

In addition, if a Policy is "materially changed" it may cause such Policy to
be treated as a modified endowment contract.  The material change rules for
determining whether a Policy is a modified endowment contract are also
extremely complex.  In general, however, the determination of whether a
Policy will be a modified endowment contract after a material change
generally depends upon the relationship among the death benefit at the time
of such change, the Cash Value at the time of the change and the additional
premiums paid in the seven Policy Years starting with the date on which the
material change occurs.

Moreover, a life insurance contract received in exchange for a life insurance
contract classified as a modified endowment contract will also be treated as
a modified endowment contract.  A reduction in a Policy's benefits may also
cause such Policy to become a modified endowment contract.

Due to the Policy's flexibility, classification of a Policy as a modified
endowment contract will depend upon the circumstances of each Policy.  The
Company has, however, adopted administrative steps designed to protect an
Owner against the possibility that the Policy might become a modified
endowment contract.  The Company believes the safeguards are adequate for
most situations, but it cannot provide complete assurance that a Policy will
not be classified as a modified endowment contract.  At the time a premium is
credited which would cause the Policy to become a modified endowment
contract, the Company will notify the Owner that unless a refund of the
excess premium is requested by the Owner, the Policy will become a modified
endowment contract.  The Owner will have 30 days after receiving such
notification to request the refund.  The excess premium paid will be returned
to the Owner upon receipt by the Company of the refund request.  The amount
to be refunded will be deducted from the Policy Cash Value in the Divisions
of the Separate Account and in the General Account in the same proportion as
the premium payment was allocated to such Divisions.

Accordingly, a prospective Owner should contact a competent tax advisor
before purchasing a Policy to determine the circumstances under which the
Policy would be a modified endowment contract.  In addition, an Owner should
contact a competent tax Advisor before paying any additional premiums or
making any other change to, including an exchange of, a Policy to determine
whether such premium or


                                    29
<PAGE> 35

change would cause the Policy (or the new Policy in the case of an exchange) to
be treated as a modified endowment contract.

3. DISTRIBUTIONS FROM POLICIES CLASSIFIED AS MODIFIED ENDOWMENT CONTRACT.
Policies classified as modified endowment contracts will be subject to the
following tax rules: First, all distributions, including distributions upon
surrender and benefits paid at maturity, from such a Policy are treated as
ordinary income subject to tax up to the amount equal to the excess (if any)
of the Cash Value immediately before the distribution over the investment in
the Policy (described below) at such time.  Second, Policy Loans taken from,
or secured by, such a Policy, as well as due but unpaid interest thereon, are
treated as distributions from such a Policy and taxed accordingly.  Third, a
10 percent additional income tax is imposed on the portion of any
distribution from, or Policy Loan taken from or secured by, such a Policy
that (a) is included in income, except where the distribution or Policy Loan
is made on or after the Owner attains age 59 1/2, (b) is attributable to the
Owner's becoming disabled, or (c) is part of a series of substantially equal
periodic payments for the life (or life expectancy) of the Owner or the joint
lives (or joint life expectancies) of the Owner and the Owner's Beneficiary.

4. DISTRIBUTIONS FROM POLICIES NOT CLASSIFIED AS MODIFIED ENDOWMENT CONTRACT.
Distributions from  Policies not classified as a modified endowment contracts
are generally treated as first recovering the investment in the Policy
(described below) and then, only after the return of all such investment in
the Policy, as distributing taxable income.  An exception to this general
rule occurs in the case of a decrease in the Policy's death benefit (possibly
including a partial withdrawal) or any other change that reduces benefits
under the Policy in the first 15 years after the Policy is issued and that
results in cash distribution to the Owner in order for the Policy to continue
complying with the Section 7702 definitional limits.  Such a cash
distribution will be taxed in whole or in part as ordinary income (to the
extent of any gain in the Policy) under rules prescribed in Section 7702.

Policy Loans from, or secured by, a Policy that is not a modified endowment
contract are not treated as distributions.  Instead.  such loans are treated
as indebtedness of the Owner.

Upon a complete surrender or lapse of a Policy that is not a modified
endowment contract, if the amount received plus the amount of indebtedness
exceeds the total investment in the Policy, the excess will generally be
treated as ordinary income subject to tax.

Neither distributions (including distributions upon surrender or lapse) nor
Policy Loans from, or secured by, a Policy that is not a modified endowment
contract are subject to the 10 percent additional income tax.

If a Policy which is not a modified endowment contract subsequently becomes a
modified endowment contract, then any distribution made from the Policy
within two years prior to the date of such change in status may become
taxable.

5. POLICY LOAN INTEREST.  Generally, interest paid on any loan under a life
insurance Policy owned by an individual is not deductible.  In addition,
interest on any loan under a life insurance Policy owned by a business
taxpayer on the life of any individual who is an officer of or is financially
interested in the business carried on by that taxpayer is deductible only
under certain very limited circumstances.  AN OWNER SHOULD CONSULT A
COMPETENT TAX ADVISOR BEFORE DEDUCTING ANY LOAN INTEREST.

6. INTEREST EXPENSE ON UNRELATED INDEBTEDNESS.  Under provisions added to the
Code in 1997 for policies issued after June 8, 1997, if a business taxpayer
owns or is the beneficiary of a Policy on the life of any individual who is
not an officer, director, employee, or 20 percent owner of the business, and
the taxpayer also has debt unrelated to the Policy, a portion of the
taxpayer's unrelated interest expense deductions may be lost.  No business
taxpayer should purchase or, exchange a Policy on the life of any individual
who is not an officer, director, employee, or 20 percent owner of the business
without first consulting a competent tax Advisor.

7. INVESTMENT IN THE POLICY.  Investment in the Policy means (i) the
aggregate amount of any premiums or other consideration paid for a Policy,
minus (ii) the aggregate amount received under the Policy which is excluded
from gross income of the Owner (except that the amount of any Policy Loan
from, or secured by, a Policy that is a modified endowment contract, to the
extent such amount is excluded from gross income, will be disregarded), plus
(iii) the amount of any Policy Loan from, or secured by, a Policy that is a
modified endowment contract to the extent that such amount is included in the
gross income of the Owner.

8. MULTIPLE POLICIES.  All modified endowment contracts that are issued by
the Company (or its affiliates) to the same Owner during any calendar year
are treated as one modified endowment contract for purposes of determining
the amount includible in gross income under Section 72(e) of the Code.

9. POSSIBLE CHARGE FOR TAXES.  At the present time, the Company makes no
charge to the Separate


                                    30
<PAGE> 36

Account for any Federal, state, or local taxes (as opposed to Premium Tax
Charges which are deducted from premium payments) that it incurs which may be
attributable to such Separate Account or to the Policies.  The Company, however,
reserves the right in the future to make a charge for any such tax or other
economic burden resulting from the application of the tax laws that it
determines to be properly attributable to the Separate Account or to the
Policies.

10. POSSIBLE CHANGES IN TAXATION.  As of the date of this Prospectus, the
President's budget for fiscal year 1999 contains a number of proposals that
would adversely affect the Federal income tax treatment of life insurance
contracts.  Of particular importance to owners of variable life insurance
contracts such as the Policy are two proposals under which, if adopted: (1)
the inside buildup of variable life insurance contracts like the Policy would
be taxed whenever cash values were reallocated among the available investment
options, for example, if the Periodic and Variance Rebalancing options
available under the Policy were used, and (2) it would no longer be possible
to exchange a variable life insurance contract tax free under Code section
1035.  Moreover, it is always possible that any changes in the tax treatment
of life insurance contracts could be effective prior to the date of any new
legislation.

               UNISEX REQUIREMENTS UNDER MONTANA LAW

The State of Montana generally prohibits the use of actuarial tables that
distinguish between men and women in determining premiums and Policy benefits
for policies issued on the lives of their residents.  Therefore, all Policies
offered by this Prospectus to insure residents of Montana will have premiums
and benefits which are based on actuarial tables that do not differentiate on
the basis of sex.

           SAFEKEEPING OF THE SEPARATE ACCOUNT'S ASSETS

General American holds the assets of the Separate Account in a custodial
account in its name at the Bank of New York.  The Company maintains records
of all purchases and redemptions of applicable Fund shares by each of the
Divisions.  Additional protection for the assets of the Separate Account is
afforded by a blanket fidelity bond issued by Lloyd's Underwriters in the
amount of five million dollars, covering all officers and employees of the
Company who have access to the assets of the Separate Account.

                           VOTING RIGHTS

Based on its understanding of current applicable legal requirements, the
Company will vote the shares of the Funds held in the Separate Account at
regular and special shareholder meetings of the mutual funds in accordance
with the instructions received from persons having voting interests in the
corresponding Divisions of the Separate Account.  If, however, the 1940 Act
or any regulation thereunder should be amended or if the present
interpretation thereof should change, and as a result the Company determines
that it is permitted to vote shares of the Fund in its own right, it may
elect to do so.  No voting privileges apply to the Policies with respect to
Cash Value removed from the Separate Account as a result of a Policy Loan.

The number of votes which an Owner has the right to instruct will be
calculated separately for each Division.  Voting rights reflect the dollar
value of the total number of units of each Division of the Separate Account
credited to the Owner at the record date, rather than the number of units
alone.  Fractional shares will be counted.  The number of votes of the Fund
which the Owner has the right to instruct will be determined as of the date
coincident with the date established by that Fund for determining
shareholders eligible.  Voting instructions will be solicited by written
communications prior to such meeting in accordance with procedures
established by the mutual funds.

The company will vote shares of a Fund for which no timely instructions are
received in proportion to the voting instructions which are received with
respect to that Fund.  The Company will also vote any shares of the Funds
which are not attributable to Policies in the same proportion.

Each person having a voting interest in a Division will receive any proxy
material, reports, and other materials relating to the appropriate Fund.

DISREGARD OF VOTING INSTRUCTIONS.  The Company may, when required by state
insurance regulatory authorities, disregard voting instructions if the
instructions require that the shares be voted so as to cause a change in the
subclassification or investment objective of the Fund or to approve or
disapprove an investment Advisory contract for a Fund.  In addition, the
Company itself may disregard voting instructions in favor of changes
initiated by an Owner in the investment policy or the investment Advisor or
sub-Advisor of a Fund if the Company reasonably disapproves of such changes.
A proposed change would be disapproved only if the proposed change is
contrary to state law or prohibited by state regulatory authorities, or the
Company determined


                                    31
<PAGE> 37

that the change would have an adverse effect on its General Account in that the
proposed investment policy for a Fund may result in overly speculative or
unsound investments.  If the Company  disregards voting instructions, a summary
of that action and the reasons for such action will be included in the next
annual report to Owners.

                  STATE REGULATION OF THE COMPANY

The Company, a stock life insurance company organized under the laws of
Missouri, and the Separate Account are subject to regulation by the Missouri
Department of Insurance.  An annual statement is filed with the Director of
Insurance on or before March 1st of each year covering the operations and
reporting on the financial condition of the Company as of December 31 of the
preceding year.  Periodically, the Director of Insurance examines the
liabilities and reserves of the Company and the Separate Account and
certifies their adequacy, and a full examination of the Company's operations
is conducted by the National Association of Insurance Commissioners at least
once every three years.

In addition, the Company is subject to the insurance laws and regulations of
other states within which it is licensed or may become licensed to operate.
Generally, the insurance departments of other states apply the laws of the
state of domicile in determining permissible investments.




                                    32
<PAGE> 38


<TABLE>
                                       MANAGEMENT OF THE COMPANY
<CAPTION>
                                                         PRINCIPAL OCCUPATION(S)
          NAME                                          DURING PAST FIVE YEARS<F*>
          ----                                          --------------------------
PRINCIPAL OFFICERS<F**>
- -----------------------
<S>                              <C>
Richard A. Liddy                 Chairman, President and CEO, 1/95-present; Chairman of the Executive Committee,
                                 5/92-present.  Formerly President and CEO, 5/92-1/95.

Robert J. Banstetter, Sr.        Vice President, General Counsel and Secretary, 2/91-present.

John W. Barber                   Vice President and Controller, 12/84-present.

O'Neil P. Boudreaux              Vice President-Sales and Marketing, 10/96-present.  Formerly Vice President-Group Field
                                 Accounts, 4/87-10/96.

Kevin C. Eichner                 Executive Vice President of General American, Chairman of GenMark, Chairman of Walnut
                                 Street Securities, 10/97-Present.  President and CEO, Collaborative Strategies,
                                 1983-Present.

E. Thomas Hughes                 Corporate Actuary and Treasurer, 10/94-present.  Formerly Executive Vice
                                 President-Group Pensions, 3/90-10/94

Michael P. Ingrassia             Vice President-Group Executive Accounts, 3/92-present.

Barbara L. Snyder                Vice President-Product Division, 4/95-present.  Formerly Vice President and Chief
                                 Actuary, American Bankers Insurance Company, Miami, FL.

Warren J. Winer                  Executive Vice President-Group Life and Health, 8/95-present.  Formerly Managing
                                 Director, William M.  Mercer, Inc., 7/93-8/95; President and Chief Operating Officer,
                                 W.  F.  Corroon, 1986-7/93.

Bernard H. Wolzenski             Executive Vice President-Individual Insurance, 10/91-present.

A. Greig Woodring                President and Chief Executive Officer, Reinsurance Group of America, 12/92-present.

<FN>
<F*>  All positions listed are with General American unless otherwise indicated.
<F**> The principal business address of Messrs. Banstetter, Hughes, and Liddy is
      General American Life Insurance Company, 700 Market Street, St. Louis,
      Missouri 63101. The principal business address for Messrs. Barber,
      Boudreaux, Ingrassia, Winer and Wolzenski and for Ms. Snyder is
      13045 Tesson Ferry Road, St. Louis, Missouri 63128. The principal
      business address for Mr. Woodring is 660 Mason Ridge Center Drive,
      Suite 300, St. Louis, Missouri 63141. The principal business address
      for Mr. Eichner is 670 Mason Ridge Center Drive, Suite 100, St. Louis,
      Missouri 63141.


                                    33
<PAGE> 39
<CAPTION>
               NAME                                   PRINCIPAL OCCUPATIONS(S)
               ----                                  DURING PAST FIVE YEARS<F*>
                                                     --------------------------
DIRECTORS
- ---------
<S>                                     <C>
August A. Busch III                     Chairman of the Board and President, Anheuser-Busch
Anheuser-Busch Companies, Inc.          Companies, Inc. (beer business).
One Busch Place
St.  Louis, Missouri 63118

William E. Cornelius                    Retired Chairman and Chief Executive Officer, Union Electric
Union Electric Company                  Company (electric utility business).
P.O.  Box 149
St.  Louis, Missouri 63166

John C. Danforth                        Partner.  Formerly, U. S. Senator, State of Missouri.
Bryan Cave
One Metropolitan Square, Suite 3600
St. Louis, Missouri 63102

Bernard A. Edison                       Past President, Edison Brothers Stores, Inc. (retail specialty stores).
Edison Brothers Stores, Inc.
P.O. Box 14020
St. Louis, Missouri 63178

Richard A. Liddy                        Chairman, President and CEO, General American
General American Life Insurance Co.
700 Market Street
St. Louis, MO 63101

William E. Maritz                       Chairman and Chief Executive Officer, Maritz, Inc.
Maritz, Inc.                            (motivation, travel, communications, training and marketing
1375 North Highway Drive                research business).
Fenton, Missouri 63099


Craig D. Schnuck                        Chairman and Chief Executive Officer, Schnuck Markets, Inc.
Schnuck Markets, Inc.                   (retail supermarket chain).
11420 Lackland Road
P.O. Box 46928
St. Louis, Missouri  63146

William P. Stiritz                      Chairman, Chief Executive Officer and President, Ralston Purina
Ralston Purina Company                  Company (pet food, batteries, and bread business); Chairman
Checkerboard Square                     Ralcorp Holdings, Inc. (ready-to-eat cereal, baby food, ski resorts).
St. Louis, Missouri 63164

Andrew C. Taylor                        Chief Executive Officer and President, Enterprise Rent-A-Car (car
Enterprise Rent-A-Car                   rental).
600 Corporate Park Drive
St. Louis, Missouri 63105


                                    34
<PAGE> 40

<CAPTION>
               NAME                                   PRINCIPAL OCCUPATIONS(S)
               ----                                  DURING PAST FIVE YEARS<F*>
                                                     --------------------------
DIRECTORS (CONTINUED)
- ---------------------
<S>                                     <C>
H. Edwin Trusheim                       Retired Chairman and Chief Executive Officer
General American Life Insurance Co.
P.O. Box 396
St. Louis, MO 63166

Robert L. Virgil                        Principal, Edward Jones (investments).
Edward Jones
12555 Manchester
St. Louis, Missouri  63131-3729

Virginia V. Weldon, M.D.                Senior Vice President, Public Policy, Monsanto Company
Monsanto Company                        (chemicals diversified industry, pharmaceuticals, life science
800 North Lindbergh                     products, and food ingredients business).
St. Louis, Missouri  63167

Ted C. Wetterau
Wetterau Associates, L.L.C.             President, Wetterau Associates, L.L.C.  Retired Chairman and Chief
7700 Bonhomme, Suite 750                Executive Officer, Wetterau Incorporated  (retail and wholesale
St. Louis, Missouri  63105              grocery, manufacturing business).

<FN>
<F*>All positions listed are with General American unless otherwise indicated.



                                    35
<PAGE> 41

                              LEGAL MATTERS

All matters of Missouri law pertaining to the Policy, including the validity
of the Policy and General American's right to issue the Policy under Missouri
insurance law, have been passed upon by Robert J.  Banstetter, Vice
President, General Counsel, and Secretary of General American.

                            LEGAL PROCEEDINGS

There are no legal proceedings to which the Separate Account is a party or to
which the assets of the Separate Account are subject.  General American is
not involved in any litigation that is of material importance in relation to
its total assets or that relates to the Separate Account.

                                 EXPERTS

The audited financial statements of General American and the Separate Account
have been included in this Prospectus in reliance on the reports of KPMG Peat
Marwick LLP independent certified public accountants, and on the authority of
said firm as experts in accounting and auditing.

The report of KPMG Peat Marwick LLP covering the December 31, 1997 financial
statements of General American refers to the adoption of Statement of
Financial Accounting Standards No.  120, Accounting and Reporting by Mutual
Life Insurance Enterprises and by Insurance Enterprises for Certain
Long-Duration Participating Contracts.

Actuarial matters included in this Prospectus have been examined by Susan
Benjamin, FSA, MAAA,  Senior Product Actuary of General American, as stated
in the opinion filed as an exhibit to the registration statement.

                         ADDITIONAL INFORMATION

A registration statement has been filed with the Securities and Exchange
Commission, under the Securities Act of 1933, as amended, with respect to the
Policy offered hereby.  This Prospectus does not contain all the information
set forth in the registration statement and the amendments and exhibits to
the registration statement, to all of which reference is made for further
information concerning the Separate Account, General American and the Policy
offered hereby.  Statements contained in this Prospectus as to the contents
of the Policy and other legal instruments are summaries.  For a complete
statement of the terms thereof reference is made to such instruments as
filed.

                          FINANCIAL STATEMENTS

The financial statements of General American which are included in this
Prospectus should be distinguished from the financial statements of the
Separate Account, and should be considered only as bearing on the ability of
General American to meet its obligations under the Policy.  They should not
be considered as bearing on the investment performance of the assets held in
the Separate Account.  Financial information is not provided for four of the
seventeen Divisions of the Separate Account because those Divisions have only
recently been established, and therefore no operating history exists for
those Divisions.



                                    36
<PAGE> 42

                                  APPENDIX A
               Illustrations of Death Benefits and Cash Values

The following tables illustrate how the Cash Value, Cash Surrender Value, and
death benefit of a Policy change with the investment experience of a Division
of the Separate Account.  The tables show how the Cash Value, Cash Surrender
Value, and death benefit of a Policy issued to Insureds of a given age and at a
given premium would vary over time if the investment return on the assets held
in each Division of the Separate Account were a uniform, gross, after-tax
annual rate of 0%, 6%, or 12%.  The tables illustrate a Policy issued in
Missouri to a Male and a Female Insured, for both ages 35 and 50, in a
preferred nonsmoker rate class.  If either Insured falls into a smoker rate
class, the Cash Values, Cash Surrender Values, and death benefits would be
lower than those shown in the tables.  In addition, the Cash Values, Cash
Surrender Values, and death benefits would be different from those shown if the
gross annual investment rates of return averaged 0%, 6%, and 12% over a period
of years, but fluctuated above and below those averages for individual Policy
Years.

The Cash Value column under the "Guaranteed" heading shows the accumulated
value of the Net Premiums paid at the stated interest rate, reflecting
deduction of the monthly administrative charges and monthly charges for the
cost of insurance based on the maximum values allowed under the non-smoker
version of the 1980 Commissioners Standard Ordinary Mortality Table.  The
Cash Surrender Value column under the "Guaranteed" heading shows the
projected Cash Surrender Value of the Policy, which is calculated by taking
the Cash Value under the "Guaranteed" heading and deducting any appropriate
Contingent Deferred Sales Charge.  The Cash value column under the "Current"
heading shows the accumulated value of the Net Premiums paid at the stated
interest rate, reflecting deduction of the monthly administrative charges and
monthly charges for the cost of insurance at their current level, which is
less than or equal to that allowed by the non-smoker 1980 Commissioners
Standard Ordinary Mortality Table.  The Cash Value column under the "Current"
heading also reflects payment of the projected dividends into the Cash Value.
The Cash Surrender Value column under the "Current" heading shows the
projected Cash Surrender Value of the Policy, which is calculated by taking
the Cash Value under the "Current" heading and deducting any appropriate
Contingent Deferred Sales Charge.  The illustrations of death benefits
reflect the above assumptions.  The death benefits also vary between tables
depending upon whether Death Benefit Options A or C (Level Type) or Death
Benefit Option B (Increasing Type) are illustrated.

The amounts shown for Cash Value, Cash Surrender Value, and death benefit
reflect the fact that the investment rate of return is lower than the gross
after-tax return on the assets held in a Division of the Separate Account.
The charges include a charge for mortality and expense risk (equivalent to
 .55% for Policy Years 1-10, .45% for Policy Years 11-20, and .35%
thereafter), and an assumed .78% charge for the investment Advisory fee and
administrative expenses combined.  The actual investment Advisory fee
applicable to each Division is shown in the respective Prospectuses of each
Fund.  After deduction for these amounts, the illustrated gross annual
investment rates of return of 0%, 6%, and 12% correspond to approximate
initial net annual rates of -1.33%, 4.67%, and 10.67%, respectively.  The
Prospectuses for each Fund should be consulted for details about the nature
and extent of their expenses.

The hypothetical values shown in the tables do not reflect any charges for
Federal income taxes against the Separate Account (as opposed to Premium
Charges which are deducted from premium payments), since General American is
not currently making any such charges.  However, such charges may be made in
the future and, in that event, the gross annual investment rate of return of
the Divisions of the Separate Account would have to exceed 0%, 6%, and 12% by
an amount sufficient to cover the tax charges in order to produce the death
benefit and Cash Value illustration.  (See Federal Tax Matters.)

The tables illustrate the Policy values that would result based upon the
investment rates of return if premiums are paid as indicated, if all Net
Premiums are allocated to the Separate Account, if no Policy Loans have been
made.  The tables are also based on the assumptions that the Owner has not
requested a decrease in the Face Amount, that no partial withdrawals have been
made, that no transfer charges were incurred, and that no optional riders have
been requested.

Upon request, General American will provide a comparable illustration based
upon the proposed Insureds' age, sex, and rate class, the Face Amount or
premium requested, the proposed frequency of premium payments, and any
available riders requested.


                                    37
<PAGE> 43

</TABLE>
<TABLE>
                                        GENERAL AMERICAN LIFE INSURANCE COMPANY
                                        FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE
<CAPTION>

POLICY FACE AMOUNT: $250,000                                         MALE PREFERRED NONSMOKER AGE 35
DEATH BENEFIT LEVEL (OPTION A)                                     FEMALE PREFERRED NONSMOKER AGE 35
                                                                             ANNUAL PREMIUM = $2,000


FOR SEPARATE ACCOUNT ELEVEN A HYPOTHETICAL GROSS ANNUAL RATE OF RETURN OF 0.00% (NET RATE OF -1.33%)


                                                    ASSUMING CURRENT CHARGES             ASSUMING GUARANTEED CHARGES
                                                    ------------------------             ---------------------------

  END                                  PREMIUM
  OF                       ANNUAL       ACCUM    SURRENDER      FUND       DEATH        SURRENDER      FUND       DEATH
 YEAR    AGE      AGE      PAYMENT      @ 5%       VALUE        VALUE     BENEFIT         VALUE        VALUE     BENEFIT
- ---------------------------------------------------------------------------------------------------------------------------
  <S>    <C>      <C>       <C>       <C>          <C>         <C>        <C>             <C>         <C>        <C>
  1      35       35        2,000       2,100         952       1,245     250,000            952       1,245     250,000
  2      36       36        2,000       4,305       2,468       2,761     250.000          2,468       2,761     250,000
  3      37       37        2,000       6,620       3,964       4,257     250,000          3,964       4,257     250,000
  4      38       38        2,000       9,051       5,438       5,731     250,000          5,438       5,731     250,000
  5      39       39        2,000      11,604       6,890       7,182     250,000          6,890       7,182     250,000
  6      40       40        2,000      14,284       8,353       8,613     250.000          8,353       8,613     250,000
  7      41       41        2,000      17,098       9,824      10,019     250,000          9,824      10,019     250,000
  8      42       42        2,000      20,053      11,274      11,404     250,000         11,274      11,404     250,000
  9      43       43        2,000      23,156      12,705      12,770     250,000         12,702      12,767     250,000
  10     44       44        2,000      26,414      14,115      14,115     250,000         14,104      14,104     250,000
  11     45       45        2,000      29,834      15,718      15,718     250,000         15,695      15,695     250,000
  12     46       46        2,000      33,426      17,301      17,301     250,000         17,261      17,261     250,000
  13     47       47        2,000      37,197      18,866      18,866     250,000         18,798      18,798     250,000
  14     48       48        2,000      41,157      20,407      20,407     250,000         20,307      20,307     250,000
  15     49       49        2,000      45,315      21,929      21,929     250,000         21,787      21,787     250,000
  16     50       50        2,000      49,681      23,430      23,430     250,000         23,235      23,235     250,000
  17     51       51        2,000      54,265      24,909      24,909     250,000         24,651      24,651     250,000
  18     52       52        2,000      59,078      26,366      26,366     250,000         26,030      26,030     250,000
  19     53       53        2,000      64,132      27,802      27,802     250,000         27,371      27,371     250,000
  20     54       54        2,000      69,439      29,218      29,218     250,000         28,669      28,669     250,000
  21     55       55        2,000      75,010      30,641      30,641     250,000         29,951      29,951     250,000
  22     56       56        2,000      80,861      32,041      32,041     250,000         31,185      31,185     250,000
  23     57       57        2,000      87,004      33,420      33,420     250,000         32,363      32,363     250,000
  24     58       58        2,000      93,454      34,774      34,774     250,000         33,481      33,481     250,000
  25     59       59        2,000     100,227      36,099      36,099     250,000         34,536      34,536     250,000
  26     60       60        2,000     107,338      37,397      37,397     250,000         35,515      35,515     250,000
  27     61       61        2,000     114,805      38,662      38,662     250,000         36,409      36,409     250,000
  28     62       62        2,000     122,645      39,895      39,895     250,000         37,202      37,202     250,000
  29     63       63        2,000     130,878      41,088      41,088     250,000         37,875      37,875     250,000
  30     64       64        2,000     139,522      42,241      42,241     250,000         38,403      38,403     250,000

</TABLE>


CURRENT VALUES REFLECT INVESTMENT RESULTS USING CURRENT COST OF INSURANCE
RATES FOR THE EXACT COMBINATION OF PREMIUMS AND BENEFITS SHOWN.

GUARANTEED VALUES REFLECT INVESTMENT RESULTS USING GUARANTEED COST OF
INSURANCE RATES.

THE HYPOTHETICAL INVESTMENT RATE OF RETURN SHOWN ABOVE IS ILLUSTRATIVE ONLY
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE  RESULTS.  ACTUAL
INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND UPON
A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATION MADE BY THE POLICY
OWNER AND THE INVESTMENT RESULTS OF THE FUNDS SELECTED.  THE CASH VALUE, CASH
SURRENDER VALUE  AND DEATH BENEFIT FOR A POLICY WOULD BE DIFFERENT FROM THOSE
SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED THE RATE SHOWN ABOVE OVER A
PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE OR BELOW THAT AVERAGE FOR
INDIVIDUAL POLICY YEARS.  NO REPRESENTATION CAN BE MADE BY THE COMPANY,
WALNUT STREET SECURITIES, THE FUNDS, OR ANY REPRESENTATIVE THEREOF, THAT THIS
HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR, OR SUSTAINED
OVER ANY PERIOD OF TIME.

ILLUSTRATED VALUES SHOWN ABOVE ARE AS OF THE END OF THE POLICY YEARS
INDICATED AND ASSUME ANY ADDITIONAL PREMIUMS SHOWN ARE RECEIVED ON THE POLICY
ANNIVERSARIES.  ILLUSTRATED VALUES ASSUME ALL PREMIUM TAXES ARE PAID BY THE
COMPANY.


                                    38
<PAGE> 44

<TABLE>
                                        GENERAL AMERICAN LIFE INSURANCE COMPANY
                                        FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE
<CAPTION>

POLICY FACE AMOUNT: $250,000                                         MALE PREFERRED NONSMOKER AGE 35
DEATH BENEFIT LEVEL (OPTION A)                                     FEMALE PREFERRED NONSMOKER AGE 35
                                                                             ANNUAL PREMIUM = $2,000


FOR SEPARATE ACCOUNT ELEVEN A HYPOTHETICAL GROSS ANNUAL RATE OF RETURN OF 6.00% (NET RATE OF 4.67%)


                                                    ASSUMING CURRENT CHARGES             ASSUMING GUARANTEED CHARGES
                                                    ------------------------             ---------------------------

 END                                   PREMIUM
  OF                       ANNUAL       ACCUM    SURRENDER      FUND      DEATH         SURRENDER      FUND       DEATH
 YEAR    AGE      AGE      PAYMENT      @ 5%       VALUE        VALUE    BENEFIT          VALUE       VALUE      BENEFIT
- ---------------------------------------------------------------------------------------------------------------------------
  <S>    <C>      <C>       <C>       <C>          <C>         <C>        <C>             <C>         <C>        <C>
  1      35       35        2,000       2,100       1,042       1,334     250,000          1,042       1,334     250,000
  2      36       36        2,000       4,305       2,738       3,030     250.000          2,738       3,030     250,000
  3      37       37        2,000       6,620       4,513       4,806     250,000          4,513       4,806     250,000
  4      38       38        2,000       9,051       6,369       6,661     250,000          6,369       6,661     250,000
  5      39       39        2,000      11,604       8,309       8,601     250,000          8,309       8,601     250,000
  6      40       40        2,000      14,284      10,369      10,629     250.000         10,369      10,629     250,000
  7      41       41        2,000      17,098      12,552      12,747     250,000         12,552      12,747     250,000
  8      42       42        2,000      20,053      14,832      14,962     250,000         14,832      14,962     250,000
  9      43       43        2,000      23,156      17,214      17,279     250,000         17,211      17,276     250,000
  10     44       44        2,000      26,414      19,702      19,702     250,000         19,690      19,690     250,000
  11     45       45        2,000      29,834      22,529      22,529     250,000         22,506      22,506     250,000
  12     46       46        2,000      33,426      25,492      25,492     250,000         25,449      25,449     250,000
  13     47       47        2,000      37,197      28,596      28,596     250,000         28,523      28,523     250,000
  14     48       48        2,000      41,157      31,845      31,845     250,000         31,736      31,736     250,000
  15     49       49        2,000      45,315      35,249      35,249     250,000         35,092      35,092     250,000
  16     50       50        2,000      49,681      38,813      38,813     250,000         38,597      38,597     250,000
  17     51       51        2,000      54,265      42,544      42,544     250,000         42,255      42,255     250,000
  18     52       52        2,000      59,078      46,450      46,450     250,000         46,070      46,070     250,000
  19     53       53        2,000      64,132      50,540      50,540     250,000         50,048      50,048     250,000
  20     54       54        2,000      69,439      54,823      54,823     250,000         54,195      54,195     250,000
  21     55       55        2,000      75,010      59,361      59,361     250,000         58,570      58,570     250,000
  22     56       56        2,000      80,861      64,116      64,116     250,000         63,130      63,130     250,000
  23     57       57        2,000      87,004      69,098      69,098     250,000         67,881      67,881     250,000
  24     58       58        2,000      93,454      74,315      74,315     250,000         72,828      72,828     250,000
  25     59       59        2,000     100,227      79,778      79,778     250,000         77,980      77,980     250,000
  26     60       60        2,000     107,338      85,498      85,498     250,000         83,338      83,338     250,000
  27     61       61        2,000     114,805      91,484      91,484     250,000         88,909      88,909     250,000
  28     62       62        2,000     122,645      97,751      97,751     250,000         94,695      94,695     250,000
  29     63       63        2,000     130,878     104,309     104,309     250,000        100,695     100,695     250,000
  30     64       64        2,000     139,522     111,171     111,171     250,000        106,910     106,910     250,000

</TABLE>


CURRENT VALUES REFLECT INVESTMENT RESULTS USING CURRENT COST OF INSURANCE
RATES FOR THE EXACT COMBINATION OF PREMIUMS AND BENEFITS SHOWN.

GUARANTEED VALUES REFLECT INVESTMENT RESULTS USING GUARANTEED COST OF
INSURANCE RATES.

THE HYPOTHETICAL INVESTMENT RATE OF RETURN SHOWN ABOVE IS ILLUSTRATIVE ONLY
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE RESULTS.  ACTUAL
INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND UPON
A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATION MADE BY THE POLICY
OWNER AND THE INVESTMENT RESULTS OF THE FUNDS SELECTED.  THE CASH VALUE, CASH
SURRENDER VALUE AND DEATH BENEFIT FOR A POLICY WOULD BE DIFFERENT FROM THOSE
SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED THE RATE SHOWN ABOVE OVER A
PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE OR BELOW THAT AVERAGE FOR
INDIVIDUAL POLICY YEARS.  NO REPRESENTATION CAN BE MADE BY THE COMPANY,
WALNUT STREET SECURITIES, THE FUNDS, OR ANY REPRESENTATIVE THEREOF, THAT THIS
HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR, OR SUSTAINED
OVER ANY PERIOD OF TIME.

ILLUSTRATED VALUES SHOWN ABOVE ARE AS OF THE END OF THE POLICY YEARS
INDICATED AND ASSUME ANY ADDITIONAL PREMIUMS SHOWN ARE RECEIVED ON THE POLICY
ANNIVERSARIES.  ILLUSTRATED VALUES ASSUME ALL PREMIUM TAXES ARE PAID BY THE
COMPANY.


                                    39
<PAGE> 45

<TABLE>
                                        GENERAL AMERICAN LIFE INSURANCE COMPANY
                                        FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE
<CAPTION>

POLICY FACE AMOUNT: $250,000                                         MALE PREFERRED NONSMOKER AGE 35
DEATH BENEFIT LEVEL (OPTION A)                                     FEMALE PREFERRED NONSMOKER AGE 35
                                                                             ANNUAL PREMIUM = $2,000


FOR SEPARATE ACCOUNT ELEVEN A HYPOTHETICAL GROSS ANNUAL RATE OF RETURN OF 12.00% (NET RATE OF 10.67%)


                                                    ASSUMING CURRENT CHARGES             ASSUMING GUARANTEED CHARGES
                                                    ------------------------             ---------------------------

 END                                   PREMIUM
  OF                       ANNUAL       ACCUM    SURRENDER      FUND      DEATH         SURRENDER      FUND       DEATH
 YEAR    AGE      AGE      PAYMENT      @ 5%       VALUE        VALUE    BENEFIT          VALUE       VALUE      BENEFIT
- ---------------------------------------------------------------------------------------------------------------------------
  <S>    <C>      <C>       <C>       <C>         <C>         <C>         <C>            <C>         <C>         <C>
  1      35       35        2,000       2,100       1,132       1,424     250,000          1,132       1,424     250,000
  2      36       36        2,000       4,305       3,019       3,311     250.000          3,019       3,311     250,000
  3      37       37        2,000       6,620       5,107       5,399     250,000          5,107       5,399     250,000
  4      38       38        2,000       9,051       7,415       7,708     250,000          7,415       7,708     250,000
  5      39       39        2,000      11,604       9,968      10,260     250,000          9,968      10,260     250,000
  6      40       40        2,000      14,284      12,822      13,082     250.000         12,822      13,082     250,000
  7      41       41        2,000      17,098      16,006      16,201     250,000         16,006      16,201     250,000
  8      42       42        2,000      20,053      19,520      19,650     250,000         19,520      19,650     250,000
  9      43       43        2,000      23,156      23,401      23,466     250,000         23,397      23,462     250,000
  10     44       44        2,000      26,414      27,686      27,686     250,000         27,675      27,675     250,000
  11     45       45        2,000      29,834      32,667      32,667     250,000         32,643      32,643     250,000
  12     46       46        2,000      33,426      38,185      38,185     250,000         38,140      38,140     250,000
  13     47       47        2,000      37,197      44,297      44,297     250,000         44,221      44,221     250,000
  14     48       48        2,000      41,157      51,065      51,065     250,000         50,950      50,950     250,000
  15     49       49        2,000      45,315      58,563      58,563     250,000         58,395      58,395     250,000
  16     50       50        2,000      49,681      66,866      66,866     250,000         66,633      66,633     250,000
  17     51       51        2,000      54,265      76,062      76,062     250,000         75,749      75,749     250,000
  18     52       52        2,000      59,078      86,247      86,247     250,000         85,834      85,834     250,000
  19     53       53        2,000      64,132      97,528      97,528     250,000         96,995      96,995     250,000
  20     54       54        2,000      69,439     110,023     110,023     250,000        109,347     109,347     250,000
  21     55       55        2,000      75,010     123,975     123,975     250,000        123,130     123,130     250,000
  22     56       56        2,000      80,861     139,442     139,442     250,000        138,404     138,404     250,000
  23     57       57        2,000      87,004     156,591     156,591     250,000        155,335     155,335     250,000
  24     58       58        2,000      93,454     175,607     175,607     250,000        174,110     174,110     250,000
  25     59       59        2,000     100,227     196,690     196,690     250,000        194,935     194,935     261,213
  26     60       60        2,000     107,338     220,062     220,062     250,000        218,014     218,014     283,418
  27     61       61        2,000     114,805     245,968     245,968     250,000        243,570     243,570     311,770
  28     62       62        2,000     122,645     274,681     274,681     250,000        271,868     271,868     342,553
  29     63       63        2,000     130,878     306,505     306,505     250,000        303,196     303,196     375,963
  30     64       64        2,000     139,522     341,777     341,777     250,000        337,874     337,874     412,207

</TABLE>


CURRENT VALUES REFLECT INVESTMENT RESULTS USING CURRENT COST OF INSURANCE
RATES FOR THE EXACT COMBINATION OF PREMIUMS AND BENEFITS SHOWN.

GUARANTEED VALUES REFLECT INVESTMENT RESULTS USING GUARANTEED COST OF
INSURANCE RATES.

THE HYPOTHETICAL INVESTMENT RATE OF RETURN SHOWN ABOVE IS ILLUSTRATIVE ONLY
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE RESULTS.  ACTUAL
INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND UPON
A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATION MADE BY THE POLICY
OWNER AND THE INVESTMENT RESULTS OF THE FUNDS SELECTED.  THE CASH VALUE, CASH
SURRENDER VALUE AND DEATH BENEFIT FOR A POLICY WOULD BE DIFFERENT FROM THOSE
SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED THE RATE SHOWN ABOVE OVER A
PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE OR BELOW THAT AVERAGE FOR
INDIVIDUAL POLICY YEARS.  NO REPRESENTATION CAN BE MADE BY THE COMPANY,
WALNUT STREET SECURITIES, THE FUNDS, OR ANY REPRESENTATIVE THEREOF, THAT THIS
HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR, OR SUSTAINED
OVER ANY PERIOD OF TIME.

ILLUSTRATED VALUES SHOWN ABOVE ARE AS OF THE END OF THE POLICY YEARS
INDICATED AND ASSUME ANY ADDITIONAL PREMIUMS SHOWN ARE RECEIVED ON THE POLICY
ANNIVERSARIES.  ILLUSTRATED VALUES ASSUME ALL PREMIUM TAXES ARE PAID BY THE
COMPANY.


                                    40
<PAGE> 46

<TABLE>
                                        GENERAL AMERICAN LIFE INSURANCE COMPANY
                                        FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE
<CAPTION>

POLICY FACE AMOUNT: $250,000                                         MALE PREFERRED NONSMOKER AGE 35
DEATH BENEFIT LEVEL (OPTION B)                                     FEMALE PREFERRED NONSMOKER AGE 35
                                                                             ANNUAL PREMIUM = $2,000


FOR SEPARATE ACCOUNT ELEVEN A HYPOTHETICAL GROSS ANNUAL RATE OF RETURN OF 0.00% (NET RATE OF -1.33%)


                                                   ASSUMING CURRENT CHARGES              ASSUMING GUARANTEED CHARGES
                                                   ------------------------              ---------------------------

 END                                   PREMIUM
  OF                       ANNUAL       ACCUM    SURRENDER      FUND      DEATH         SURRENDER      FUND       DEATH
 YEAR    AGE      AGE      PAYMENT      @ 5%       VALUE        VALUE    BENEFIT          VALUE       VALUE      BENEFIT
- ---------------------------------------------------------------------------------------------------------------------------
  <S>    <C>      <C>       <C>         <C>        <C>         <C>        <C>             <C>         <C>        <C>
  1      35       35        2,000       2,100         952       1,245     251,245            952       1,245     251,245
  2      36       36        2,000       4,305       2,468       2,761     252,761          2,468       2,761     252,761
  3      37       37        2,000       6,620       3,964       4,257     254,257          3,964       4,257     254,257
  4      38       38        2,000       9,051       5,438       5,731     255,731          5,438       5,731     255,731
  5      39       39        2,000      11,604       6,890       7,182     257,182          6,890       7,182     257,182
  6      40       40        2,000      14,284       8,352       8,612     258,612          8,352       8,612     258,612
  7      41       41        2,000      17,098       9,823      10,018     260,018          9,823      10,018     260,018
  8      42       42        2,000      20,053      11,272      11,402     261,402         11,272      11,402     261,402
  9      43       43        2,000      23,156      12,702      12,767     262,767         12,698      12,763     262,763
  10     44       44        2,000      26,414      14,111      14,111     264,111         14,099      14,099     264,099
  11     45       45        2,000      29,834      15,712      15,712     265,712         15,688      15,688     265,688
  12     46       46        2,000      33,426      17,294      17,294     267,294         17,251      17,251     267,251
  13     47       47        2,000      37,197      18,757      18,757     268,857         18,784      18,784     268,784
  14     48       48        2,000      41,157      20,396      20,396     270,396         20,288      20,288     270,288
  15     49       49        2,000      45,315      21,916      21,916     271,916         21,762      21,762     271,762
  16     50       50        2,000      49,681      23,414      23,414     273,414         23,202      23,202     273,202
  17     51       51        2,000      54,265      24,890      24,890     274,890         24,608      24,608     274,608
  18     52       52        2,000      59,078      26,344      26,344     276,344         25,974      25,974     275,974
  19     53       53        2,000      64,132      27,776      27,776     277,776         27,298      27,298     277,298
  20     54       54        2,000      69,439      29,187      29,187     279,187         28,577      28,577     278,577
  21     55       55        2,000      75,010      30,603      30,603     280,603         29,833      29,833     279,833
  22     56       56        2,000      80,861      31,996      31,996     281,996         31,035      31,035     281,035
  23     57       57        2,000      87,004      33,366      33,366     283,366         32,174      32,174     282,174
  24     58       58        2,000      93,454      34,710      34,710     284,710         33,246      33,246     283,246
  25     59       59        2,000     100,227      36,022      36,022     286,022         34,243      34,243     284,243
  26     60       60        2,000     107,338      37,305      37,305     287,305         35,153      35,153     285,153
  27     61       61        2,000     114,805      38,550      38,550     288,550         35,963      35,963     285,963
  28     62       62        2,000     122,645      39,759      39,759     289,759         36,656      36,656     286,656
  29     63       63        2,000     130,878      40,923      40,923     290,923         37,206      37,206     287,206
  30     64       64        2,000     139,522      42,040      42,040     292,040         37,585      37,585     287,585

</TABLE>


CURRENT VALUES REFLECT INVESTMENT RESULTS USING CURRENT COST OF INSURANCE
RATES FOR THE EXACT COMBINATION OF PREMIUMS AND BENEFITS SHOWN.

GUARANTEED VALUES REFLECT INVESTMENT RESULTS USING GUARANTEED COST OF
INSURANCE RATES.

THE HYPOTHETICAL INVESTMENT RATE OF RETURN SHOWN ABOVE IS ILLUSTRATIVE ONLY
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE RESULTS.  ACTUAL
INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND UPON
A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATION MADE BY THE POLICY
OWNER AND THE INVESTMENT RESULTS OF THE FUNDS SELECTED.  THE CASH VALUE, CASH
SURRENDER VALUE AND DEATH BENEFIT FOR A POLICY WOULD BE DIFFERENT FROM THOSE
SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED THE RATE SHOWN ABOVE OVER A
PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE OR BELOW THAT AVERAGE FOR
INDIVIDUAL POLICY YEARS.  NO REPRESENTATION CAN BE MADE BY THE COMPANY,
WALNUT STREET SECURITIES, THE FUNDS, OR ANY REPRESENTATIVE THEREOF, THAT THIS
HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR, OR SUSTAINED
OVER ANY PERIOD OF TIME.

ILLUSTRATED VALUES SHOWN ABOVE ARE AS OF THE END OF THE POLICY YEARS
INDICATED AND ASSUME ANY ADDITIONAL PREMIUMS SHOWN ARE RECEIVED ON THE POLICY
ANNIVERSARIES.  ILLUSTRATED VALUES ASSUME ALL PREMIUM TAXES ARE PAID BY THE
COMPANY.


                                    41
<PAGE> 47

<TABLE>
                                        GENERAL AMERICAN LIFE INSURANCE COMPANY
                                        FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE
<CAPTION>

POLICY FACE AMOUNT: $250,000                                         MALE PREFERRED NONSMOKER AGE 35
DEATH BENEFIT LEVEL (OPTION B)                                     FEMALE PREFERRED NONSMOKER AGE 35
                                                                             ANNUAL PREMIUM = $2,000


FOR SEPARATE ACCOUNT ELEVEN A HYPOTHETICAL GROSS ANNUAL RATE OF RETURN OF 6.00% (NET RATE OF 4.67%)


                                                    ASSUMING CURRENT CHARGES             ASSUMING GUARANTEED CHARGES
                                                    ------------------------             ---------------------------

 END                                   PREMIUM
  OF                       ANNUAL       ACCUM    SURRENDER      FUND      DEATH         SURRENDER      FUND       DEATH
 YEAR    AGE      AGE      PAYMENT      @ 5%       VALUE        VALUE    BENEFIT          VALUE       VALUE      BENEFIT
- ---------------------------------------------------------------------------------------------------------------------------
  <S>    <C>      <C>       <C>       <C>         <C>         <C>         <C>            <C>         <C>         <C>
  1      35       35        2,000       2,100       1,042       1,334     251,334          1,042       1,334     251,334
  2      36       36        2,000       4,305       2,738       3,030     253,030          2,738       3,030     253,030
  3      37       37        2,000       6,620       4,513       4,806     254,806          4,513       4,806     254,806
  4      38       38        2,000       9,051       6,369       6,661     256,661          6,369       6,661     256,661
  5      39       39        2,000      11,604       8,308       8,601     258,601          8,308       8,601     258,601
  6      40       40        2,000      14,284      10,369      10,629     260,629         10,369      10,629     260,629
  7      41       41        2,000      17,098      12,551      12,746     262,746         12,551      12,746     262,746
  8      42       42        2,000      20,053      14,829      14,959     264,959         14,829      14,959     264,959
  9      43       43        2,000      23,156      17,210      17,275     267,275         17,206      17,271     267,271
  10     44       44        2,000      26,414      19,696      19,696     269,696         19,683      19,683     269,683
  11     45       45        2,000      29,834      22,521      22,521     272,521         22,495      22,495     272,495
  12     46       46        2,000      33,426      25,481      25,481     275,481         25,433      25,433     275,433
  13     47       47        2,000      37,197      28,582      28,582     278,582         28,501      28,501     278,501
  14     48       48        2,000      41,157      31,827      31,827     281,827         31,705      31,705     281,705
  15     49       49        2,000      45,315      35,226      35,226     285,226         35,050      35,050     285,050
  16     50       50        2,000      49,681      38,785      38,785     288,785         38,538      38,538     288,538
  17     51       51        2,000      54,265      42,509      42,509     292,509         42,175      42,175     292,175
  18     52       52        2,000      59,078      46,406      46,406     296,406         45,962      45,962     295,962
  19     53       53        2,000      64,132      50,486      50,486     300,486         49,905      49,905     299,905
  20     54       54        2,000      69,439      54,756      54,756     304,756         54,005      54,005     304,005
  21     55       55        2,000      75,010      59,278      59,278     309,278         58,318      58,318     308,318
  22     56       56        2,000      80,861      64,013      64,013     314,013         62,800      62,800     312,800
  23     57       57        2,000      87,004      68,972      68,972     318,972         67,450      67,450     317,450
  24     58       58        2,000      93,454      74,159      74,159     324,159         72,269      72,269     322,269
  25     59       59        2,000     100,227      79,584      79,584     329,584         77,260      77,260     327,260
  26     60       60        2,000     107,338      85,257      85,257     335,257         82,414      82,414     332,414
  27     61       61        2,000     114,805      91,183      91,183     341,183         87,728      87,728     337,728
  28     62       62        2,000     122,645      97,374      97,374     347,374         93,188      93,188     343,188
  29     63       63        2,000     130,878     103,835     103,835     353,835         98,776      98,776     348,776
  30     64       64        2,000     139,522     110,576     110,576     360,576        104,465     104,465     354,465

</TABLE>


CURRENT VALUES REFLECT INVESTMENT RESULTS USING CURRENT COST OF INSURANCE
RATES FOR THE EXACT COMBINATION OF PREMIUMS AND BENEFITS SHOWN.

GUARANTEED VALUES REFLECT INVESTMENT RESULTS USING GUARANTEED COST OF
INSURANCE RATES.

THE HYPOTHETICAL INVESTMENT RATE OF RETURN SHOWN ABOVE IS ILLUSTRATIVE ONLY
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE RESULTS.  ACTUAL
INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND UPON
A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATION MADE BY THE POLICY
OWNER AND THE INVESTMENT RESULTS OF THE FUNDS SELECTED.  THE CASH VALUE, CASH
SURRENDER VALUE AND DEATH BENEFIT FOR A POLICY WOULD BE DIFFERENT FROM THOSE
SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED THE RATE SHOWN ABOVE OVER A
PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE OR BELOW THAT AVERAGE FOR
INDIVIDUAL POLICY YEARS.  NO REPRESENTATION CAN BE MADE BY THE COMPANY,
WALNUT STREET SECURITIES, THE FUNDS, OR ANY REPRESENTATIVE THEREOF, THAT THIS
HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR, OR SUSTAINED
OVER ANY PERIOD OF TIME.

ILLUSTRATED VALUES SHOWN ABOVE ARE AS OF THE END OF THE POLICY YEARS
INDICATED AND ASSUME ANY ADDITIONAL PREMIUMS SHOWN ARE RECEIVED ON THE POLICY
ANNIVERSARIES.  ILLUSTRATED VALUES ASSUME ALL PREMIUM TAXES ARE PAID BY THE
COMPANY.


                                    42
<PAGE> 48

<TABLE>
                                        GENERAL AMERICAN LIFE INSURANCE COMPANY
                                        FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE
<CAPTION>

POLICY FACE AMOUNT: $250,000                                         MALE PREFERRED NONSMOKER AGE 35
DEATH BENEFIT LEVEL (OPTION B)                                     FEMALE PREFERRED NONSMOKER AGE 35
                                                                             ANNUAL PREMIUM = $2,000


FOR SEPARATE ACCOUNT ELEVEN A HYPOTHETICAL GROSS ANNUAL RATE OF RETURN OF 12.00% (NET RATE OF 10.67%)


                                                   ASSUMING CURRENT CHARGES              ASSUMING GUARANTEED CHARGES
                                                   ------------------------              ---------------------------

 END                                   PREMIUM
  OF                       ANNUAL       ACCUM    SURRENDER      FUND      DEATH         SURRENDER      FUND       DEATH
 YEAR    AGE      AGE      PAYMENT      @ 5%       VALUE        VALUE    BENEFIT          VALUE       VALUE      BENEFIT
- ---------------------------------------------------------------------------------------------------------------------------
  <S>    <C>      <C>       <C>       <C>         <C>         <C>         <C>            <C>         <C>         <C>
  1      35       35        2,000       2,100       1,132       1,424     251,424          1,132       1,424     251,424
  2      36       36        2,000       4,305       3,019       3,311     253,311          3,019       3,311     253,311
  3      37       37        2,000       6,620       5,107       5,399     255,399          5,107       5,399     255,399
  4      38       38        2,000       9,051       7,415       7,708     257,708          7,415       7,708     257,708
  5      39       39        2,000      11,604       9,967      10,260     260,260          9,967      10,260     260,260
  6      40       40        2,000      14,284      12,821      13,081     263,081         12,821      13,081     263,081
  7      41       41        2,000      17,098      16,004      16,199     266,199         16,004      16,199     266,199
  8      42       42        2,000      20,053      19,516      19,646     269,646         19,516      19,646     269,646
  9      43       43        2,000      23,156      23,395      23,460     273,460         23,391      23,456     273,456
  10     44       44        2,000      26,414      27,677      27,677     277,677         27,664      27,664     277,664
  11     45       45        2,000      29,834      32,654      32,654     282,654         32,627      32,627     282,627
  12     46       46        2,000      33,426      38,168      38,168     288,168         38,116      38,116     288,116
  13     47       47        2,000      37,197      44,275      44,275     294,275         44,185      44,185     294,185
  14     48       48        2,000      41,157      51,035      51,035     301,035         50,898      50,898     300,898
  15     49       49        2,000      45,315      58,523      58,523     308,523         58,320      58,320     308,320
  16     50       50        2,000      49,681      66,814      66,814     316,814         66,526      66,526     316,526
  17     51       51        2,000      54,265      75,994      75,994     325,994         75,597      75,597     325,597
  18     52       52        2,000      59,078      86,158      86,158     336,158         85,622      85,622     335,622
  19     53       53        2,000      64,132      97,413      97,413     347,413         96,700      96,700     346,700
  20     54       54        2,000      69,439     109,876     109,876     359,876        108,940     108,940     358,940
  21     55       55        2,000      75,010     123,786     123,786     373,786        122,569     122,569     372,569
  22     56       56        2,000      80,861     139,198     139,198     389,198        137,637     137,637     387,637
  23     57       57        2,000      87,004     156,279     156,279     406,279        154,291     154,291     404,291
  24     58       58        2,000      93,454     175,204     175,204     425,204        172,698     172,698     422,698
  25     59       59        2,000     100,227     196,170     196,170     446,170        193,039     193,039     443,039
  26     60       60        2,000     107,338     219,399     219,399     469,399        215,511     215,511     465,511
  27     61       61        2,000     114,805     245,129     245,129     495,129        240,330     240,330     490,330
  28     62       62        2,000     122,645     273,632     273,632     523,632        267,732     267,732     517,732
  29     63       63        2,000     130,878     305,201     305,201     555,201        297,971     297,971     547,971
  30     64       64        2,000     139,522     340,165     340,165     590,165        331,321     331,321     581,321

</TABLE>


CURRENT VALUES REFLECT INVESTMENT RESULTS USING CURRENT COST OF INSURANCE
RATES FOR THE EXACT COMBINATION OF PREMIUMS AND BENEFITS SHOWN.

GUARANTEED VALUES REFLECT INVESTMENT RESULTS USING GUARANTEED COST OF
INSURANCE RATES.

THE HYPOTHETICAL INVESTMENT RATE OF RETURN SHOWN ABOVE IS ILLUSTRATIVE ONLY
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE RESULTS.  ACTUAL
INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND UPON
A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATION MADE BY THE POLICY
OWNER AND THE INVESTMENT RESULTS OF THE FUNDS SELECTED.  THE CASH VALUE, CASH
SURRENDER VALUE AND DEATH BENEFIT FOR A POLICY WOULD BE DIFFERENT FROM THOSE
SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED THE RATE SHOWN ABOVE OVER A
PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE OR BELOW THAT AVERAGE FOR
INDIVIDUAL POLICY YEARS.  NO REPRESENTATION CAN BE MADE BY THE COMPANY,
WALNUT STREET SECURITIES, THE FUNDS, OR ANY REPRESENTATIVE THEREOF, THAT THIS
HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR, OR SUSTAINED
OVER ANY PERIOD OF TIME.

ILLUSTRATED VALUES SHOWN ABOVE ARE AS OF THE END OF THE POLICY YEARS
INDICATED AND ASSUME ANY ADDITIONAL PREMIUMS SHOWN ARE RECEIVED ON THE POLICY
ANNIVERSARIES.  ILLUSTRATED VALUES ASSUME ALL PREMIUM TAXES ARE PAID BY THE
COMPANY.


                                    43
<PAGE> 49

<TABLE>
                                        GENERAL AMERICAN LIFE INSURANCE COMPANY
                                        FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE
<CAPTION>

POLICY FACE AMOUNT: $250,000                                         MALE PREFERRED NONSMOKER AGE 35
DEATH BENEFIT LEVEL (OPTION C)                                     FEMALE PREFERRED NONSMOKER AGE 35
                                                                             ANNUAL PREMIUM = $2,000


FOR SEPARATE ACCOUNT ELEVEN A HYPOTHETICAL GROSS ANNUAL RATE OF RETURN OF 0.00% (NET RATE OF -1.33%)


                                                    ASSUMING CURRENT CHARGES             ASSUMING GUARANTEED CHARGES
                                                    ------------------------             ---------------------------

 END                                   PREMIUM
  OF                       ANNUAL       ACCUM    SURRENDER      FUND      DEATH         SURRENDER      FUND       DEATH
 YEAR    AGE      AGE      PAYMENT      @ 5%       VALUE        VALUE    BENEFIT          VALUE       VALUE      BENEFIT
- ---------------------------------------------------------------------------------------------------------------------------
  <S>    <C>      <C>       <C>       <C>          <C>         <C>        <C>             <C>         <C>        <C>
  1      35       35        2,000       2,100         952       1,245     250,000            952       1,245     250,000
  2      36       36        2,000       4,305       2,468       2,761     250,000          2,468       2,761     250,000
  3      37       37        2,000       6,620       3,964       4,257     250,000          3,964       4,257     250,000
  4      38       38        2,000       9,051       5,438       5,731     250,000          5,438       5,731     250,000
  5      39       39        2,000      11,604       6,890       7,182     250,000          6,890       7,182     250,000
  6      40       40        2,000      14,284       8,353       8,613     250,000          8,353       8,613     250,000
  7      41       41        2,000      17,098       9,824      10,019     250,000          9,824      10,019     250,000
  8      42       42        2,000      20,053      11,274      11,404     250,000         11,274      11,404     250,000
  9      43       43        2,000      23,156      12,705      12,770     250,000         12,702      12,767     250,000
  10     44       44        2,000      26,414      14,115      14,115     250,000         14,104      14,104     250,000
  11     45       45        2,000      29,834      15,718      15,718     250,000         15,695      15,695     250,000
  12     46       46        2,000      33,426      17,301      17,301     250,000         17,261      17,261     250,000
  13     47       47        2,000      37,197      18,866      18,866     250,000         18,798      18,798     250,000
  14     48       48        2,000      41,157      20,407      20,407     250,000         20,307      20,307     250,000
  15     49       49        2,000      45,315      21,929      21,929     250,000         21,787      21,787     250,000
  16     50       50        2,000      49,681      23,430      23,430     250,000         23,235      23,235     250,000
  17     51       51        2,000      54,265      24,909      24,909     250,000         24,651      24,651     250,000
  18     52       52        2,000      59,078      26,366      26,366     250,000         26,030      26,030     250,000
  19     53       53        2,000      64,132      27,802      27,802     250,000         27,371      27,371     250,000
  20     54       54        2,000      69,439      29,218      29,218     250,000         28,669      28,669     250,000
  21     55       55        2,000      75,010      30,641      30,641     250,000         29,951      29,951     250,000
  22     56       56        2,000      80,861      32,041      32,041     250,000         31,185      31,185     250,000
  23     57       57        2,000      87,004      33,420      33,420     250,000         32,363      32,363     250,000
  24     58       58        2,000      93,454      34,774      34,774     250,000         33,481      33,481     250,000
  25     59       59        2,000     100,227      36,099      36,099     250,000         34,536      34,536     250,000
  26     60       60        2,000     107,338      37,397      37,397     250,000         35,515      35,515     250,000
  27     61       61        2,000     114,805      38,662      38,662     250,000         36,409      36,409     250,000
  28     62       62        2,000     122,645      39,895      39,895     250,000         37,202      37,202     250,000
  29     63       63        2,000     130,878      41,088      41,088     250,000         37,875      37,875     250,000
  30     64       64        2,000     139,522      42,241      42,241     250,000         38,403      38,403     250,000

</TABLE>


CURRENT VALUES REFLECT INVESTMENT RESULTS USING CURRENT COST OF INSURANCE
RATES FOR THE EXACT COMBINATION OF PREMIUMS AND BENEFITS SHOWN.

GUARANTEED VALUES REFLECT INVESTMENT RESULTS USING GUARANTEED COST OF
INSURANCE RATES.

THE HYPOTHETICAL INVESTMENT RATE OF RETURN SHOWN ABOVE IS ILLUSTRATIVE ONLY
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE RESULTS.  ACTUAL
INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND UPON
A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATION MADE BY THE POLICY
OWNER AND THE INVESTMENT RESULTS OF THE FUNDS SELECTED.  THE CASH VALUE, CASH
SURRENDER VALUE AND DEATH BENEFIT FOR A POLICY WOULD BE DIFFERENT FROM THOSE
SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED THE RATE SHOWN ABOVE OVER A
PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE OR BELOW THAT AVERAGE FOR
INDIVIDUAL POLICY YEARS.  NO REPRESENTATION CAN BE MADE BY THE COMPANY,
WALNUT STREET SECURITIES, THE FUNDS, OR ANY REPRESENTATIVE THEREOF, THAT THIS
HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR, OR SUSTAINED
OVER ANY PERIOD OF TIME.

ILLUSTRATED VALUES SHOWN ABOVE ARE AS OF THE END OF THE POLICY YEARS
INDICATED AND ASSUME ANY ADDITIONAL PREMIUMS SHOWN ARE RECEIVED ON THE POLICY
ANNIVERSARIES.  ILLUSTRATED VALUES ASSUME ALL PREMIUM TAXES ARE PAID BY THE
COMPANY.


                                    44
<PAGE> 50

<TABLE>
                                        GENERAL AMERICAN LIFE INSURANCE COMPANY
                                        FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE
<CAPTION>

POLICY FACE AMOUNT: $250,000                                         MALE PREFERRED NONSMOKER AGE 35
DEATH BENEFIT LEVEL (OPTION C)                                     FEMALE PREFERRED NONSMOKER AGE 35
                                                                             ANNUAL PREMIUM = $2,000


FOR SEPARATE ACCOUNT ELEVEN A HYPOTHETICAL GROSS ANNUAL RATE OF RETURN OF 6.00% (NET RATE OF 4.67%)


                                                    ASSUMING CURRENT CHARGES            ASSUMING GUARANTEED CHARGES
                                                    ------------------------            ---------------------------

 END                                   PREMIUM
  OF                       ANNUAL       ACCUM    SURRENDER      FUND      DEATH         SURRENDER      FUND       DEATH
 YEAR    AGE      AGE      PAYMENT      @ 5%       VALUE        VALUE    BENEFIT          VALUE       VALUE      BENEFIT
- ---------------------------------------------------------------------------------------------------------------------------
  <S>    <C>      <C>       <C>       <C>         <C>         <C>         <C>            <C>         <C>         <C>
  1      35       35        2,000       2,100       1,042       1,334     250,000          1,042       1,334     250,000
  2      36       36        2,000       4,305       2,738       3,030     250,000          2,738       3,030     250,000
  3      37       37        2,000       6,620       4,513       4,806     250,000          4,513       4,806     250,000
  4      38       38        2,000       9,051       6,369       6,661     250,000          6,369       6,661     250,000
  5      39       39        2,000      11,604       8,309       8,601     250,000          8,309       8,601     250,000
  6      40       40        2,000      14,284      10,369      10,629     250,000         10,369      10,629     250,000
  7      41       41        2,000      17,098      12,552      12,747     250,000         12,552      12,747     250,000
  8      42       42        2,000      20,053      14,832      14,962     250,000         14,832      14,962     250,000
  9      43       43        2,000      23,156      17,279      17,279     250,000         17,211      17,276     250,000
  10     44       44        2,000      26,414      19,702      19,702     250,000         19,690      19,690     250,000
  11     45       45        2,000      29,834      22,529      22,529     250,000         22,506      22,506     250,000
  12     46       46        2,000      33,426      25,492      25,492     250,000         25,449      25,449     250,000
  13     47       47        2,000      37,197      28,596      28,596     250,000         28,523      28,523     250,000
  14     48       48        2,000      41,157      31,845      31,845     250,000         31,736      31,736     250,000
  15     49       49        2,000      45,315      35,249      35,249     250,000         35,092      35,092     250,000
  16     50       50        2,000      49,681      38,813      38,813     250,000         38,597      38,597     250,000
  17     51       51        2,000      54,265      42,544      42,544     250,000         42,255      42,255     250,000
  18     52       52        2,000      59,078      46,450      46,450     250,000         46,070      46,070     250,000
  19     53       53        2,000      64,132      50,540      50,540     250,000         50,048      50,048     250,000
  20     54       54        2,000      69,439      54,823      54,823     250,000         54,195      54,195     250,000
  21     55       55        2,000      75,010      59,361      59,361     250,000         58,570      58,570     250,000
  22     56       56        2,000      80,861      64,116      64,116     250,000         63,130      63,130     250,000
  23     57       57        2,000      87,004      69,098      69,098     250,000         67,881      67,881     250,000
  24     58       58        2,000      93,454      74,315      74,315     250,000         72,828      72,828     250,000
  25     59       59        2,000     100,227      79,778      79,778     250,000         77,980      77,980     250,000
  26     60       60        2,000     107,338      85,498      85,498     250,000         83,338      83,338     250,000
  27     61       61        2,000     114,805      91,484      91,484     250,000         88,909      88,909     250,000
  28     62       62        2,000     122,645      97,751      97,751     250,000         94,695      94,695     250,000
  29     63       63        2,000     130,878     104,309     104,309     250,000        100,695     100,695     250,000
  30     64       64        2,000     139,522     111,171     111,171     250,000        106,910     106,910     250,000

</TABLE>


CURRENT VALUES REFLECT INVESTMENT RESULTS USING CURRENT COST OF INSURANCE
RATES FOR THE EXACT COMBINATION OF PREMIUMS AND BENEFITS SHOWN.

GUARANTEED VALUES REFLECT INVESTMENT RESULTS USING GUARANTEED COST OF
INSURANCE RATES.

THE HYPOTHETICAL INVESTMENT RATE OF RETURN SHOWN ABOVE IS ILLUSTRATIVE ONLY
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE RESULTS.  ACTUAL
INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND UPON
A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATION MADE BY THE POLICY
OWNER AND THE INVESTMENT RESULTS OF THE FUNDS SELECTED.  THE CASH VALUE, CASH
SURRENDER VALUE AND DEATH BENEFIT FOR A POLICY WOULD BE DIFFERENT FROM THOSE
SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED THE RATE SHOWN ABOVE OVER A
PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE OR BELOW THAT AVERAGE FOR
INDIVIDUAL POLICY YEARS.  NO REPRESENTATION CAN BE MADE BY THE COMPANY,
WALNUT STREET SECURITIES, THE FUNDS, OR ANY REPRESENTATIVE THEREOF, THAT THIS
HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR, OR SUSTAINED
OVER ANY PERIOD OF TIME.

ILLUSTRATED VALUES SHOWN ABOVE ARE AS OF THE END OF THE POLICY YEARS
INDICATED AND ASSUME ANY ADDITIONAL PREMIUMS SHOWN ARE RECEIVED ON THE POLICY
ANNIVERSARIES.  ILLUSTRATED VALUES ASSUME ALL PREMIUM TAXES ARE PAID BY THE
COMPANY.


                                    45
<PAGE> 51

<TABLE>
                                        GENERAL AMERICAN LIFE INSURANCE COMPANY
                                        FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE
<CAPTION>

POLICY FACE AMOUNT: $250,000                                         MALE PREFERRED NONSMOKER AGE 35
DEATH BENEFIT LEVEL (OPTION C)                                     FEMALE PREFERRED NONSMOKER AGE 35
                                                                             ANNUAL PREMIUM = $2,000


FOR SEPARATE ACCOUNT ELEVEN A HYPOTHETICAL GROSS ANNUAL RATE OF RETURN OF 12.00% (NET RATE OF 10.67%)


                                                    ASSUMING CURRENT CHARGES            ASSUMING GUARANTEED CHARGES
                                                    ------------------------            ---------------------------

 END                                   PREMIUM
  OF                       ANNUAL       ACCUM    SURRENDER      FUND      DEATH         SURRENDER      FUND       DEATH
 YEAR    AGE      AGE      PAYMENT      @ 5%       VALUE        VALUE    BENEFIT          VALUE       VALUE      BENEFIT
- ---------------------------------------------------------------------------------------------------------------------------
  <S>    <C>      <C>       <C>       <C>         <C>         <C>         <C>            <C>         <C>         <C>
  1      35       35        2,000       2,100       1,132       1,424     250,000          1,132       1,424     250,000
  2      36       36        2,000       4,305       3,019       3,311     250,000          3,019       3,311     250,000
  3      37       37        2,000       6,620       5,107       5,399     250,000          5,107       5,399     250,000
  4      38       38        2,000       9,051       7,415       7,708     250,000          7,415       7,708     250,000
  5      39       39        2,000      11,604       9,968      10,260     250,000          9,968      10,260     250,000
  6      40       40        2,000      14,284      12,822      13,082     250,000         12,822      13,082     250,000
  7      41       41        2,000      17,098      16,006      16,201     250,000         16,006      16,201     250,000
  8      42       42        2,000      20,053      19,520      19,650     250,000         19,520      19,650     250,000
  9      43       43        2,000      23,156      23,401      23,466     250,000         23,397      23,462     250,000
  10     44       44        2,000      26,414      27,686      27,686     250,000         27,675      27,675     250,000
  11     45       45        2,000      29,834      32,667      32,667     250,000         32,643      32,643     250,000
  12     46       46        2,000      33,426      38,185      38,185     250,000         38,140      38,140     250,000
  13     47       47        2,000      37,197      44,297      44,297     250,000         44,221      44,221     250,000
  14     48       48        2,000      41,157      51,065      51,065     250,000         50,950      50,950     250,000
  15     49       49        2,000      45,315      58,563      58,563     250,000         58,395      58,395     250,000
  16     50       50        2,000      49,681      66,866      66,866     250,000         66,633      66,633     250,000
  17     51       51        2,000      54,265      76,062      76,062     265,455         75,747      75,747     264,357
  18     52       52        2,000      59,078      86,242      86,242     289,714         85,819      85,819     288,293
  19     53       53        2,000      64,132      97,514      97,514     315,350         96,947      96,947     313,518
  20     54       54        2,000      69,439     109,993     109,993     342,486        109,237     109,237     340,132
  21     55       55        2,000      75,010     123,919     123,919     371,570        122,914     122,914     368,558
  22     56       56        2,000      80,861     139,346     139,346     402,445        138,023     138,023     398,623
  23     57       57        2,000      87,004     156,438     156,438     435,274        154,702     154,702     430,443
  24     58       58        2,000      93,454     175,371     175,371     470,204        173,111     173,111     464,146
  25     59       59        2,000     100,227     196,336     196,336     507,372        193,422     193,422     499,841
  26     60       60        2,000     107,338     219,555     219,555     546,999        215,814     215,814     537,680
  27     61       61        2,000     114,805     245,258     245,258     589,258        240,487     240,487     577,795
  28     62       62        2,000     122,645     273,714     273,714     634,386        267,650     267,650     620,332
  29     63       63        2,000     130,878     305,205     305,205     682,622        297,522     297,522     665,438
  30     64       64        2,000     139,522     340,053     340,053     734,243        330,334     330,334     713,256

</TABLE>


CURRENT VALUES REFLECT INVESTMENT RESULTS USING CURRENT COST OF INSURANCE
RATES FOR THE EXACT COMBINATION OF PREMIUMS AND BENEFITS SHOWN.

GUARANTEED VALUES REFLECT INVESTMENT RESULTS USING GUARANTEED COST OF
INSURANCE RATES.

THE HYPOTHETICAL INVESTMENT RATE OF RETURN SHOWN ABOVE IS ILLUSTRATIVE ONLY
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE RESULTS.  ACTUAL
INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND UPON
A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATION MADE BY THE POLICY
OWNER AND THE INVESTMENT RESULTS OF THE FUNDS SELECTED.  THE CASH VALUE, CASH
SURRENDER VALUE AND DEATH BENEFIT FOR A POLICY WOULD BE DIFFERENT FROM THOSE
SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED THE RATE SHOWN ABOVE OVER A
PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE OR BELOW THAT AVERAGE FOR
INDIVIDUAL POLICY YEARS.  NO REPRESENTATION CAN BE MADE BY THE COMPANY,
WALNUT STREET SECURITIES, THE FUNDS, OR ANY REPRESENTATIVE THEREOF, THAT THIS
HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR, OR SUSTAINED
OVER ANY PERIOD OF TIME.

ILLUSTRATED VALUES SHOWN ABOVE ARE AS OF THE END OF THE POLICY YEARS
INDICATED AND ASSUME ANY ADDITIONAL PREMIUMS SHOWN ARE RECEIVED ON THE POLICY
ANNIVERSARIES.  ILLUSTRATED VALUES ASSUME ALL PREMIUM TAXES ARE PAID BY THE
COMPANY.


                                    46
<PAGE> 52

<TABLE>
                                  GENERAL AMERICAN LIFE INSURANCE COMPANY
                   FLEXIBLE PREMIUM JOINT AND LAST SURVIVOR VARIABLE LIFE INSURANCE
<CAPTION>

POLICY FACE AMOUNT: $250,000                                         MALE PREFERRED NONSMOKER AGE 50
DEATH BENEFIT LEVEL (OPTION A)                                     FEMALE PREFERRED NONSMOKER AGE 50
                                                                             ANNUAL PREMIUM = $4,000


FOR SEPARATE ACCOUNT ELEVEN A HYPOTHETICAL GROSS ANNUAL RATE OF RETURN OF 0.00% (NET RATE OF -1.33%)


                                                    ASSUMING CURRENT CHARGES             ASSUMING GUARANTEED CHARGES
                                                    ------------------------             ---------------------------

 END                                  PREMIUM
  OF                       ANNUAL       ACCUM    SURRENDER      FUND      DEATH         SURRENDER      FUND       DEATH
 YEAR    AGE      AGE      PAYMENT      @ 5%       VALUE        VALUE    BENEFIT          VALUE       VALUE      BENEFIT
- ---------------------------------------------------------------------------------------------------------------------------
  <S>    <C>      <C>       <C>       <C>          <C>         <C>        <C>             <C>         <C>        <C>
  1      50       50        4,000       4,200       2,147       2,822     250,000          2,147       2,822     250,000
  2      51       51        4,000       8,610       5,294       5,969     250.000          5,294       5,969     250,000
  3      52       52        4,000      13,241       8,398       9,073     250,000          8,385       9,060     250,000
  4      53       53        4,000      18,103      11,458      12,133     250,000         11,419      12,094     250,000
  5      54       54        4,000      23,208      14,477      15,152     250,000         14,393      15,068     250,000
  6      55       55        4,000      28,568      17,528      18,128     250.000         17,377      17,977     250,000
  7      56       56        4,000      34,196      20,614      21,064     250,000         20,367      20,817     250,000
  8      57       57        4,000      40,106      23,656      23,956     250,000         23,285      23,585     250,000
  9      58       58        4,000      46,312      26,655      26,805     250,000         26,126      26,276     250,000
  10     59       59        4,000      52,827      29,610      29,610     250,000         28,886      28,886     250,000
  11     60       60        4,000      59,669      32,866      32,866     250,000         31,899      31,899     250,000
  12     61       61        4,000      66,852      36,071      36,071     250,000         34,812      34,812     250,000
  13     62       62        4,000      74,395      39,227      39,227     250,000         37,609      37,609     250,000
  14     63       63        4,000      82,314      42,326      42,326     250,000         40,277      40,277     250,000
  15     64       64        4,000      90,630      45,370      45,370     250,000         42,794      42,794     250,000
  16     65       65        4,000      99,361      48,335      48,335     250,000         45,138      45,138     250,000
  17     66       66        4,000     108,530      51,233      51,233     250,000         47,290      47,290     250,000
  18     67       67        4,000     118,156      54,056      54,056     250,000         49,228      49,228     250,000
  19     68       68        4,000     128,264      56,798      56,798     250,000         50,928      50,928     250,000
  20     69       69        4,000     138,877      59,449      59,449     250,000         52,361      52,361     250,000
  21     70       70        4,000     150,021      62,065      62,065     250,000         53,539      53,539     250,000
  22     71       71        4,000     161,722      64,572      64,572     250,000         54,334      54,334     250,000
  23     72       72        4,000     174,008      66,955      66,955     250,000         54,701      54,701     250,000
  24     73       73        4,000     186,908      69,196      69,196     250,000         54,525      54,525     250,000
  25     74       74        4,000     200,454      71,273      71,273     250,000         53,687      53,687     250,000
  26     75       75        4,000     214,677      73,159      73,159     250,000         52,062      52,062     250,000
  27     76       76        4,000     229,610      74,819      74,819     250,000         49,511      49,511     250,000
  28     77       77        4,000     245,291      76,213      76,213     250,000         45,877      45,877     250,000
  29     78       78        4,000     261,755      77,289      77,289     250,000         40,978      40,978     250,000
  30     79       79        4,000     279,043      77,990      77,990     250,000         34,581      34,581     250,000

</TABLE>


CURRENT VALUES REFLECT INVESTMENT RESULTS USING CURRENT COST OF INSURANCE
RATES FOR THE EXACT COMBINATION OF PREMIUMS AND BENEFITS SHOWN.

GUARANTEED VALUES REFLECT INVESTMENT RESULTS USING GUARANTEED COST OF
INSURANCE RATES.

THE HYPOTHETICAL INVESTMENT RATE OF RETURN SHOWN ABOVE IS ILLUSTRATIVE ONLY
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE RESULTS.  ACTUAL
INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND UPON
A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATION MADE BY THE POLICY
OWNER AND THE INVESTMENT RESULTS OF THE FUNDS SELECTED.  THE CASH VALUE, CASH
SURRENDER VALUE AND DEATH BENEFIT FOR A POLICY WOULD BE DIFFERENT FROM THOSE
SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED THE RATE SHOWN ABOVE OVER A
PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE OR BELOW THAT AVERAGE FOR
INDIVIDUAL POLICY YEARS.  NO REPRESENTATION CAN BE MADE BY THE COMPANY,
WALNUT STREET SECURITIES, THE FUNDS, OR ANY REPRESENTATIVE THEREOF, THAT THIS
HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR, OR SUSTAINED
OVER ANY PERIOD OF TIME.

ILLUSTRATED VALUES SHOWN ABOVE ARE AS OF THE END OF THE POLICY YEARS
INDICATED AND ASSUME ANY ADDITIONAL PREMIUMS SHOWN ARE RECEIVED ON THE POLICY
ANNIVERSARIES.  ILLUSTRATED VALUES ASSUME ALL PREMIUM TAXES ARE PAID BY THE
COMPANY.


                                    47
<PAGE> 53

<TABLE>
                                GENERAL AMERICAN LIFE INSURANCE COMPANY
                   FLEXIBLE PREMIUM JOINT AND LAST SURVIVOR VARIABLE LIFE INSURANCE
<CAPTION>

POLICY FACE AMOUNT: $250,000                                         MALE PREFERRED NONSMOKER AGE 50
DEATH BENEFIT LEVEL (OPTION A)                                     FEMALE PREFERRED NONSMOKER AGE 50
                                                                             ANNUAL PREMIUM = $4,000


FOR SEPARATE ACCOUNT ELEVEN A HYPOTHETICAL GROSS ANNUAL RATE OF RETURN OF 6.00% (NET RATE OF 4.67%)


                                                    ASSUMING CURRENT CHARGES            ASSUMING GUARANTEED CHARGES
                                                    ------------------------            ---------------------------

 END                                   PREMIUM
  OF                       ANNUAL       ACCUM    SURRENDER      FUND      DEATH         SURRENDER      FUND       DEATH
 YEAR    AGE      AGE      PAYMENT      @ 5%       VALUE        VALUE    BENEFIT          VALUE       VALUE      BENEFIT
- ---------------------------------------------------------------------------------------------------------------------------
  <S>    <C>      <C>       <C>       <C>         <C>         <C>         <C>            <C>         <C>         <C>
  1      50       50        4,000       4,200       2,337       3,012     250,000          2,337       3,012     250,000
  2      51       51        4,000       8,610       5,868       6,543     250.000          5,868       6,543     250,000
  3      52       52        4,000      13,241       9,563      10,238     250,000          9,550      10,225     250,000
  4      53       53        4,000      18,103      13,427      14,102     250,000         13,387      14,062     250,000
  5      54       54        4,000      23,208      17,473      18,148     250,000         17,382      18,057     250,000
  6      55       55        4,000      28,568      21,778      22,378     250.000         21,615      22,215     250,000
  7      56       56        4,000      34,196      26,357      26,807     250,000         26,087      26,537     250,000
  8      57       57        4,000      40,106      31,136      31,436     250,000         30,727      31,027     250,000
  9      58       58        4,000      46,312      36,129      36,279     250,000         35,538      35,688     250,000
  10     59       59        4,000      52,827      41,342      41,342     250,000         40,524      40,524     250,000
  11     60       60        4,000      59,669      47,160      47,160     250,000         46,059      46,059     250,000
  12     61       61        4,000      66,852      53,245      53,245     250,000         51,801      51,801     250,000
  13     62       62        4,000      74,395      59,614      59,614     250,000         57,748      57,748     250,000
  14     63       63        4,000      82,314      66,270      66,270     250,000         63,897      63,897     250,000
  15     64       64        4,000      90,630      73,231      73,231     250,000         70,244      70,244     250,000
  16     65       65        4,000      99,361      80,489      80,489     250,000         76,783      76,783     250,000
  17     66       66        4,000     108,530      88,071      88,071     250,000         83,512      83,512     250,000
  18     67       67        4,000     118,156      95,987      95,987     250,000         90,432      90,432     250,000
  19     68       68        4,000     128,264     104,251     104,251     250,000         97,542      97,542     250,000
  20     69       69        4,000     138,877     112,875     112,875     250,000        104,845     104,845     250,000
  21     70       70        4,000     150,021     121,991     121,991     250,000        112,444     112,444     250,000
  22     71       71        4,000     161,722     131,513     131,513     250,000        120,223     120,223     250,000
  23     72       72        4,000     174,008     141,460     141,460     250,000        128,196     128,196     250,000
  24     73       73        4,000     186,908     151,852     151,852     250,000        136,338     136,338     250,000
  25     74       74        4,000     200,454     162,715     162,715     250,000        144,644     144,644     250,000
  26     75       75        4,000     214,677     174,076     174,076     250,000        153,123     153,123     250,000
  27     76       76        4,000     229,610     185,971     185,971     250,000        161,805     161,805     250,000
  28     77       77        4,000     245,291     198,445     198,445     250,000        170,739     170,739     250,000
  29     78       78        4,000     261,755     211,554     211,554     250,000        179,999     179,999     250,000
  30     79       79        4,000     279,043     225,377     225,377     250,000        189,682     189,682     250,000

</TABLE>


CURRENT VALUES REFLECT INVESTMENT RESULTS USING CURRENT COST OF INSURANCE
RATES FOR THE EXACT COMBINATION OF PREMIUMS AND BENEFITS SHOWN.

GUARANTEED VALUES REFLECT INVESTMENT RESULTS USING GUARANTEED COST OF
INSURANCE RATES.

THE HYPOTHETICAL INVESTMENT RATE OF RETURN SHOWN ABOVE IS ILLUSTRATIVE ONLY
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE RESULTS.  ACTUAL
INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND UPON
A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATION MADE BY THE POLICY
OWNER AND THE INVESTMENT RESULTS OF THE FUNDS SELECTED.  THE CASH VALUE, CASH
SURRENDER VALUE AND DEATH BENEFIT FOR A POLICY WOULD BE DIFFERENT FROM THOSE
SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED THE RATE SHOWN ABOVE OVER A
PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE OR BELOW THAT AVERAGE FOR
INDIVIDUAL POLICY YEARS.  NO REPRESENTATION CAN BE MADE BY THE COMPANY,
WALNUT STREET SECURITIES, THE FUNDS, OR ANY REPRESENTATIVE THEREOF, THAT THIS
HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR, OR SUSTAINED
OVER ANY PERIOD OF TIME.

ILLUSTRATED VALUES SHOWN ABOVE ARE AS OF THE END OF THE POLICY YEARS
INDICATED AND ASSUME ANY ADDITIONAL PREMIUMS SHOWN ARE RECEIVED ON THE POLICY
ANNIVERSARIES.  ILLUSTRATED VALUES ASSUME ALL PREMIUM TAXES ARE PAID BY THE
COMPANY.


                                    48
<PAGE> 54

<TABLE>
                                GENERAL AMERICAN LIFE INSURANCE COMPANY
                   FLEXIBLE PREMIUM JOINT AND LAST SURVIVOR VARIABLE LIFE INSURANCE
<CAPTION>

POLICY FACE AMOUNT: $250,000                                         MALE PREFERRED NONSMOKER AGE 50
DEATH BENEFIT LEVEL (OPTION A)                                     FEMALE PREFERRED NONSMOKER AGE 50
                                                                             ANNUAL PREMIUM = $4,000


FOR SEPARATE ACCOUNT ELEVEN A HYPOTHETICAL GROSS ANNUAL RATE OF RETURN OF 12.00% (NET RATE OF 10.67%)


                                                    ASSUMING CURRENT CHARGES            ASSUMING GUARANTEED CHARGES
                                                    ------------------------            ---------------------------

 END                                   PREMIUM
  OF                       ANNUAL       ACCUM    SURRENDER      FUND      DEATH         SURRENDER      FUND       DEATH
 YEAR    AGE      AGE      PAYMENT      @ 5%       VALUE        VALUE    BENEFIT          VALUE       VALUE      BENEFIT
- ---------------------------------------------------------------------------------------------------------------------------
  <S>    <C>      <C>       <C>       <C>         <C>         <C>         <C>            <C>         <C>         <C>
  1      50       50        4,000       4,200       2,527       3,202     250,000          2,527       3,202     250,000
  2      51       51        4,000       8,610       6,465       7,140     250.000          6,465       7,140     250,000
  3      52       52        4,000      13,241      10,823      11,498     250,000         10,809      11,484     250,000
  4      53       53        4,000      18,103      15,642      16,317     250,000         15,599      16,274     250,000
  5      54       54        4,000      23,208      20,976      21,651     250,000         20,880      21,555     250,000
  6      55       55        4,000      28,568      26,950      27,550     250.000         26,775      27,375     250,000
  7      56       56        4,000      34,196      33,630      34,080     250,000         33,336      33,786     250,000
  8      57       57        4,000      40,106      41,000      41,300     250,000         40,550      40,850     250,000
  9      58       58        4,000      46,312      49,139      49,289     250,000         48,482      48,632     250,000
  10     59       59        4,000      52,827      58,125      58,125     250,000         57,207      57,207     250,000
  11     60       60        4,000      59,669      68,459      68,459     250,000         67,213      67,213     250,000
  12     61       61        4,000      66,852      79,897      79,897     250,000         78,253      78,253     250,000
  13     62       62        4,000      74,395      92,563      92,563     250,000         90,433      90,433     250,000
  14     63       63        4,000      82,314     106,583     106,583     250,000        103,875     103,875     250,000
  15     64       64        4,000      90,630     122,107     122,107     250,000        118,715     118,715     250,000
  16     65       65        4,000      99,361     139,284     139,284     250,000        135,112     135,112     250,000
  17     66       66        4,000     108,530     158,307     158,307     250,000        153,251     153,251     250,000
  18     67       67        4,000     118,156     179,380     179,380     250,000        173,350     173,350     250,000
  19     68       68        4,000     128,264     202,732     202,732     250,000        195,666     195,666     250,000
  20     69       69        4,000     138,877     228,616     228,616     265,194        220,496     220,496     255,775
  21     70       70        4,000     150,021     257,506     257,506     296,131        248,216     248,216     285,449
  22     71       71        4,000     161,722     289,521     289,521     327,158        278,888     278,888     315,143
  23     72       72        4,000     174,008     325,000     325,000     360,750        312,838     312,838     347,250
  24     73       73        4,000     186,908     364,323     364,323     397,112        350,430     350,430     381,969
  25     74       74        4,000     200,454     407,913     407,913     436,467        392,084     392,084     419,530
  26     75       75        4,000     214,677     456,244     456,244     479,056        438,290     438,290     460,205
  27     76       76        4,000     229,610     509,781     509,781     535,270        489,344     489,344     513,811
  28     77       77        4,000     245,291     569,075     569,075     597,529        545,725     545,725     573,011
  29     78       78        4,000     261,755     634,728     634,728     666,464        607,953     607,953     638,351
  30     79       79        4,000     279,043     707,402     707,402     742,772        676,592     676,592     710,421

</TABLE>


CURRENT VALUES REFLECT INVESTMENT RESULTS USING CURRENT COST OF INSURANCE
RATES FOR THE EXACT COMBINATION OF PREMIUMS AND BENEFITS SHOWN.

GUARANTEED VALUES REFLECT INVESTMENT RESULTS USING GUARANTEED COST OF
INSURANCE RATES.

THE HYPOTHETICAL INVESTMENT RATE OF RETURN SHOWN ABOVE IS ILLUSTRATIVE ONLY
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE RESULTS.  ACTUAL
INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND UPON
A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATION MADE BY THE POLICY
OWNER AND THE INVESTMENT RESULTS OF THE FUNDS SELECTED.  THE CASH VALUE, CASH
SURRENDER VALUE AND DEATH BENEFIT FOR A POLICY WOULD BE DIFFERENT FROM THOSE
SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED THE RATE SHOWN ABOVE OVER A
PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE OR BELOW THAT AVERAGE FOR
INDIVIDUAL POLICY YEARS.  NO REPRESENTATION CAN BE MADE BY THE COMPANY,
WALNUT STREET SECURITIES, THE FUNDS, OR ANY REPRESENTATIVE THEREOF, THAT THIS
HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR, OR SUSTAINED
OVER ANY PERIOD OF TIME.

ILLUSTRATED VALUES SHOWN ABOVE ARE AS OF THE END OF THE POLICY YEARS
INDICATED AND ASSUME ANY ADDITIONAL PREMIUMS SHOWN ARE RECEIVED ON THE POLICY
ANNIVERSARIES.  ILLUSTRATED VALUES ASSUME ALL PREMIUM TAXES ARE PAID BY THE
COMPANY.


                                    49
<PAGE> 55

<TABLE>
                                GENERAL AMERICAN LIFE INSURANCE COMPANY
                   FLEXIBLE PREMIUM JOINT AND LAST SURVIVOR VARIABLE LIFE INSURANCE
<CAPTION>

POLICY FACE AMOUNT: $250,000                                         MALE PREFERRED NONSMOKER AGE 50
DEATH BENEFIT LEVEL (OPTION B)                                     FEMALE PREFERRED NONSMOKER AGE 50
                                                                             ANNUAL PREMIUM = $4,000


FOR SEPARATE ACCOUNT ELEVEN A HYPOTHETICAL GROSS ANNUAL RATE OF RETURN OF 0.00% (NET RATE OF -1.33%)


                                                     ASSUMING CURRENT CHARGES            ASSUMING GUARANTEED CHARGES
                                                     ------------------------            ---------------------------

 END                                   PREMIUM
  OF                       ANNUAL       ACCUM    SURRENDER      FUND      DEATH         SURRENDER      FUND       DEATH
 YEAR    AGE      AGE      PAYMENT      @ 5%       VALUE        VALUE    BENEFIT          VALUE       VALUE      BENEFIT
- ---------------------------------------------------------------------------------------------------------------------------
  <S>    <C>      <C>       <C>       <C>          <C>         <C>        <C>             <C>         <C>        <C>
  1      50       50        4,000       4,200       2,147       2,822     252,822          2,147       2,822     252,822
  2      51       51        4,000       8,610       5,294       5,969     255,969          5,294       5,969     255,969
  3      52       52        4,000      13,241       8,397       9,072     259,072          8,383       9,058     259,058
  4      53       53        4,000      18,103      11,456      12,131     262,131         11,415      12,090     262,090
  5      54       54        4,000      23,208      14,474      15,149     265,149         14,384      15,059     265,059
  6      55       55        4,000      28,568      17,523      18,123     268,123         17,361      17,961     267,961
  7      56       56        4,000      34,196      20,607      21,057     271,057         20,340      20,790     270,790
  8      57       57        4,000      40,106      23,645      23,945     273,945         23,242      23,542     273,542
  9      58       58        4,000      46,312      26,640      26,790     276,790         26,060      26,210     276,210
  10     59       59        4,000      52,827      29,590      29,590     279,590         28,788      28,788     278,788
  11     60       60        4,000      59,669      32,840      32,840     282,840         31,759      31,759     281,759
  12     61       61        4,000      66,852      36,035      36,035     286,035         34,614      34,614     284,614
  13     62       62        4,000      74,395      39,179      39,179     289,179         37,334      37,334     287,334
  14     63       63        4,000      82,314      42,261      42,261     292,261         39,900      39,900     289,900
  15     64       64        4,000      90,630      45,283      45,283     295,283         42,284      42,284     292,284
  16     65       65        4,000      99,361      48,215      48,215     298,215         44,455      44,455     294,455
  17     66       66        4,000     108,530      51,068      51,068     301,068         46,387      46,387     296,387
  18     67       67        4,000     118,156      53,834      53,834     303,834         48,048      48,048     298,048
  19     68       68        4,000     128,264      56,502      56,502     306,502         49,404      49,404     299,404
  20     69       69        4,000     138,877      59,057      59,057     309,057         50,417      50,417     300,417
  21     70       70        4,000     150,021      61,549      61,549     311,549         51,082      51,082     301,082
  22     71       71        4,000     161,722      63,899      63,899     313,899         51,249      51,249     301,249
  23     72       72        4,000     174,008      66,083      66,083     316,083         50,865      50,865     300,865
  24     73       73        4,000     186,908      68,071      68,071     318,071         49,785      49,785     299,785
  25     74       74        4,000     200,454      69,832      69,832     319,832         47,870      47,870     297,870
  26     75       75        4,000     214,677      71,320      71,320     321,320         44,987      44,987     294,987
  27     76       76        4,000     229,610      72,485      72,485     322,485         41,001      41,001     291,001
  28     77       77        4,000     245,291      73,262      73,262     323,262         35,779      35,779     285,779
  29     78       78        4,000     261,755      73,572      73,572     323,572         29,192      29,192     279,192
  30     79       79        4,000     279,043      73,333      73,333     323,333         21,090      21,090     271,090

</TABLE>


CURRENT VALUES REFLECT INVESTMENT RESULTS USING CURRENT COST OF INSURANCE
RATES FOR THE EXACT COMBINATION OF PREMIUMS AND BENEFITS SHOWN.

GUARANTEED VALUES REFLECT INVESTMENT RESULTS USING GUARANTEED COST OF
INSURANCE RATES.

THE HYPOTHETICAL INVESTMENT RATE OF RETURN SHOWN ABOVE IS ILLUSTRATIVE ONLY
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE RESULTS.  ACTUAL
INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND UPON
A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATION MADE BY THE POLICY
OWNER AND THE INVESTMENT RESULTS OF THE FUNDS SELECTED.  THE CASH VALUE, CASH
SURRENDER VALUE AND DEATH BENEFIT FOR A POLICY WOULD BE DIFFERENT FROM THOSE
SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED THE RATE SHOWN ABOVE OVER A
PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE OR BELOW THAT AVERAGE FOR
INDIVIDUAL POLICY YEARS.  NO REPRESENTATION CAN BE MADE BY THE COMPANY,
WALNUT STREET SECURITIES, THE FUNDS, OR ANY REPRESENTATIVE THEREOF, THAT THIS
HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR, OR SUSTAINED
OVER ANY PERIOD OF TIME.

ILLUSTRATED VALUES SHOWN ABOVE ARE AS OF THE END OF THE POLICY YEARS
INDICATED AND ASSUME ANY ADDITIONAL PREMIUMS SHOWN ARE RECEIVED ON THE POLICY
ANNIVERSARIES.  ILLUSTRATED VALUES ASSUME ALL PREMIUM TAXES ARE PAID BY THE
COMPANY.


                                    50
<PAGE> 56

<TABLE>
                                GENERAL AMERICAN LIFE INSURANCE COMPANY
                   FLEXIBLE PREMIUM JOINT AND LAST SURVIVOR VARIABLE LIFE INSURANCE
<CAPTION>


POLICY FACE AMOUNT: $250,000                                         MALE PREFERRED NONSMOKER AGE 50
DEATH BENEFIT LEVEL (OPTION B)                                     FEMALE PREFERRED NONSMOKER AGE 50
                                                                             ANNUAL PREMIUM = $4,000


FOR SEPARATE ACCOUNT ELEVEN A HYPOTHETICAL GROSS ANNUAL RATE OF RETURN OF 6.00% (NET RATE OF 4.67%)



                                                    ASSUMING CURRENT CHARGES             ASSUMING GUARANTEED CHARGES
                                                    ------------------------             ---------------------------

 END                                   PREMIUM
  OF                       ANNUAL       ACCUM    SURRENDER      FUND      DEATH         SURRENDER      FUND       DEATH
 YEAR    AGE      AGE      PAYMENT      @ 5%       VALUE        VALUE    BENEFIT          VALUE       VALUE      BENEFIT
- ---------------------------------------------------------------------------------------------------------------------------
  <S>    <C>      <C>       <C>       <C>         <C>         <C>         <C>            <C>         <C>         <C>
  1      50       50        4,000       4,200       2,337       3,012     253,012          2,337       3,012     253,012
  2      51       51        4,000       8,610       5,867       6,542     256,542          5,867       6,542     256,542
  3      52       52        4,000      13,241       9,562      10,237     260,237          9,548      10,223     260,223
  4      53       53        4,000      18,103      13,425      14,100     264,100         13,382      14,057     264,057
  5      54       54        4,000      23,208      17,468      18,143     268,143         17,372      18,047     268,047
  6      55       55        4,000      28,568      21,771      22,371     272,371         21,595      22,195     272,195
  7      56       56        4,000      34,196      26,347      26,797     276,797         26,051      26,501     276,501
  8      57       57        4,000      40,106      31,121      31,421     281,421         30,668      30,968     280,968
  9      58       58        4,000      46,312      36,108      36,258     286,258         35,445      35,595     285,595
  10     59       59        4,000      52,827      41,312      41,312     291,312         40,381      40,381     290,381
  11     60       60        4,000      59,669      47,119      47,119     297,119         45,846      45,846     295,846
  12     61       61        4,000      66,852      53,188      53,188     303,188         51,489      51,489     301,489
  13     62       62        4,000      74,395      59,535      59,535     309,535         57,300      57,300     307,300
  14     63       63        4,000      82,314      66,160      66,160     316,160         63,262      63,262     313,262
  15     64       64        4,000      90,630      73,079      73,079     323,079         69,354      69,354     319,354
  16     65       65        4,000      99,361      80,272      80,272     330,272         75,547      75,547     325,547
  17     66       66        4,000     108,530      87,766      87,766     337,766         81,815      81,815     331,815
  18     67       67        4,000     118,156      95,562      95,562     345,562         88,128      88,128     338,128
  19     68       68        4,000     128,264     103,664     103,664     353,664         94,449      94,449     344,449
  20     69       69        4,000     138,877     112,071     112,071     362,071        100,734     100,734     350,734
  21     70       70        4,000     150,021     120,896     120,896     370,896        107,021     107,021     357,021
  22     71       71        4,000     161,722     130,035     130,035     380,035        113,110     113,110     363,110
  23     72       72        4,000     174,008     139,473     139,473     389,473        118,928     118,928     368,928
  24     73       73        4,000     186,908     149,196     149,196     399,196        124,308     124,308     374,308
  25     74       74        4,000     200,454     159,181     159,181     409,181        129,076     129,076     379,076
  26     75       75        4,000     214,677     169,392     169,392     419,392        133,057     133,057     383,057
  27     76       76        4,000     229,610     179,784     179,784     429,784        136,059     136,059     386,059
  28     77       77        4,000     245,291     190,295     190,295     440,295        137,889     137,889     387,889
  29     78       78        4,000     261,755     200,848     200,848     450,848        138,340     138,340     388,340
  30     79       79        4,000     279,043     211,352     211,352     461,352        137,175     137,175     387,175

</TABLE>


CURRENT VALUES REFLECT INVESTMENT RESULTS USING CURRENT COST OF INSURANCE
RATES FOR THE EXACT COMBINATION OF PREMIUMS AND BENEFITS SHOWN.

GUARANTEED VALUES REFLECT INVESTMENT RESULTS USING GUARANTEED COST OF
INSURANCE RATES.

THE HYPOTHETICAL INVESTMENT RATE OF RETURN SHOWN ABOVE IS ILLUSTRATIVE ONLY
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE RESULTS.  ACTUAL
INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND UPON
A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATION MADE BY THE POLICY
OWNER AND THE INVESTMENT RESULTS OF THE FUNDS SELECTED.  THE CASH VALUE, CASH
SURRENDER VALUE AND DEATH BENEFIT FOR A POLICY WOULD BE DIFFERENT FROM THOSE
SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED THE RATE SHOWN ABOVE OVER A
PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE OR BELOW THAT AVERAGE FOR
INDIVIDUAL POLICY YEARS.  NO REPRESENTATION CAN BE MADE BY THE COMPANY,
WALNUT STREET SECURITIES, THE FUNDS, OR ANY REPRESENTATIVE THEREOF, THAT THIS
HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR, OR SUSTAINED
OVER ANY PERIOD OF TIME.

ILLUSTRATED VALUES SHOWN ABOVE ARE AS OF THE END OF THE POLICY YEARS
INDICATED AND ASSUME ANY ADDITIONAL PREMIUMS SHOWN ARE RECEIVED ON THE POLICY
ANNIVERSARIES.  ILLUSTRATED VALUES ASSUME ALL PREMIUM TAXES ARE PAID BY THE
COMPANY.


                                    51
<PAGE> 57

<TABLE>
                                GENERAL AMERICAN LIFE INSURANCE COMPANY
                   FLEXIBLE PREMIUM JOINT AND LAST SURVIVOR VARIABLE LIFE INSURANCE
<CAPTION>

POLICY FACE AMOUNT: $250,000                                         MALE PREFERRED NONSMOKER AGE 50
DEATH BENEFIT LEVEL (OPTION B)                                     FEMALE PREFERRED NONSMOKER AGE 50
                                                                             ANNUAL PREMIUM = $4,000


FOR SEPARATE ACCOUNT ELEVEN A HYPOTHETICAL GROSS ANNUAL RATE OF RETURN OF 12.00% (NET RATE OF 10.67%)


                                                    ASSUMING CURRENT CHARGES             ASSUMING GUARANTEED CHARGES
                                                    ------------------------             ---------------------------

 END                                   PREMIUM
  OF                       ANNUAL       ACCUM    SURRENDER      FUND      DEATH         SURRENDER      FUND       DEATH
 YEAR    AGE      AGE      PAYMENT      @ 5%       VALUE        VALUE    BENEFIT          VALUE       VALUE      BENEFIT
- ---------------------------------------------------------------------------------------------------------------------------
  <S>    <C>      <C>       <C>       <C>         <C>         <C>         <C>            <C>         <C>         <C>
  1      50       50        4,000       4,200       2,527       3,202     253,202          2,527       3,202     253,202
  2      51       51        4,000       8,610       6,465       7,140     257,140          6,465       7,140     257,140
  3      52       52        4,000      13,241      10,821      11,496     261,496         10,807      11,482     261,482
  4      53       53        4,000      18,103      15,639      16,314     266,314         15,593      16,268     266,268
  5      54       54        4,000      23,208      20,970      21,645     271,645         20,867      21,542     271,542
  6      55       55        4,000      28,568      26,941      27,541     277,541         26,750      27,350     277,350
  7      56       56        4,000      34,196      33,616      34,066     284,066         33,290      33,740     283,740
  8      57       57        4,000      40,106      40,980      41,280     291,280         40,470      40,770     290,770
  9      58       58        4,000      46,312      49,109      49,259     299,259         48,351      48,501     298,501
  10     59       59        4,000      52,827      58,081      58,081     308,081         56,998      56,998     306,998
  11     60       60        4,000      59,669      68,396      68,396     318,396         66,889      66,889     316,889
  12     61       61        4,000      66,852      79,806      79,806     329,806         77,760      77,760     327,760
  13     62       62        4,000      74,395      92,433      92,433     342,433         89,698      89,698     339,698
  14     63       63        4,000      82,314     106,395     106,395     356,395        102,792     102,792     352,792
  15     64       64        4,000      90,630     121,837     121,837     371,837        117,137     117,137     367,137
  16     65       65        4,000      99,361     138,886     138,886     388,886        132,831     132,831     382,831
  17     66       66        4,000     108,530     157,726     157,726     407,726        149,990     149,990     399,990
  18     67       67        4,000     118,156     178,540     178,540     428,540        168,734     168,734     418,734
  19     68       68        4,000     128,264     201,526     201,526     451,526        189,195     189,195     439,195
  20     69       69        4,000     138,877     226,904     226,904     476,904        211,514     211,514     461,514
  21     70       70        4,000     150,021     255,146     255,146     505,146        236,038     236,038     486,038
  22     71       71        4,000     161,722     286,337     286,337     536,337        262,709     262,709     512,709
  23     72       72        4,000     174,008     320,770     320,770     570,770        291,697     291,697     541,697
  24     73       73        4,000     186,908     358,766     358,766     608,766        323,094     323,094     573,094
  25     74       74        4,000     200,454     400,675     400,675     650,675        357,008     357,008     607,008
  26     75       75        4,000     214,677     446,872     446,872     696,872        393,563     393,563     643,563
  27     76       76        4,000     229,610     497,767     497,767     747,767        432,890     432,890     682,890
  28     77       77        4,000     245,291     553,799     553,799     803,799        475,141     475,141     725,141
  29     78       78        4,000     261,755     615,439     615,439     865,439        520,485     520,485     770,485
  30     79       79        4,000     279,043     683,206     683,206     933,206        569,083     569,083     819,083

</TABLE>


CURRENT VALUES REFLECT INVESTMENT RESULTS USING CURRENT COST OF INSURANCE
RATES FOR THE EXACT COMBINATION OF PREMIUMS AND BENEFITS SHOWN.

GUARANTEED VALUES REFLECT INVESTMENT RESULTS USING GUARANTEED COST OF
INSURANCE RATES.

THE HYPOTHETICAL INVESTMENT RATE OF RETURN SHOWN ABOVE IS ILLUSTRATIVE ONLY
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE RESULTS.  ACTUAL
INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND UPON
A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATION MADE BY THE POLICY
OWNER AND THE INVESTMENT RESULTS OF THE FUNDS SELECTED.  THE CASH VALUE, CASH
SURRENDER VALUE AND DEATH BENEFIT FOR A POLICY WOULD BE DIFFERENT FROM THOSE
SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED THE RATE SHOWN ABOVE OVER A
PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE OR BELOW THAT AVERAGE FOR
INDIVIDUAL POLICY YEARS.  NO REPRESENTATION CAN BE MADE BY THE COMPANY,
WALNUT STREET SECURITIES, THE FUNDS, OR ANY REPRESENTATIVE THEREOF, THAT THIS
HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR, OR SUSTAINED
OVER ANY PERIOD OF TIME.

ILLUSTRATED VALUES SHOWN ABOVE ARE AS OF THE END OF THE POLICY YEARS
INDICATED AND ASSUME ANY ADDITIONAL PREMIUMS SHOWN ARE RECEIVED ON THE POLICY
ANNIVERSARIES.  ILLUSTRATED VALUES ASSUME ALL PREMIUM TAXES ARE PAID BY THE
COMPANY.


                                    52
<PAGE> 58

<TABLE>
                                GENERAL AMERICAN LIFE INSURANCE COMPANY
                   FLEXIBLE PREMIUM JOINT AND LAST SURVIVOR VARIABLE LIFE INSURANCE
<CAPTION>

POLICY FACE AMOUNT: $250,000                                         MALE PREFERRED NONSMOKER AGE 50
DEATH BENEFIT LEVEL (OPTION C)                                     FEMALE PREFERRED NONSMOKER AGE 50
                                                                             ANNUAL PREMIUM = $4,000


FOR SEPARATE ACCOUNT ELEVEN A HYPOTHETICAL GROSS ANNUAL RATE OF RETURN OF 0.00% (NET RATE OF -1.33%)


                                                   ASSUMING CURRENT CHARGES              ASSUMING GUARANTEED CHARGES
                                                   ------------------------              ---------------------------

 END                                   PREMIUM
  OF                       ANNUAL       ACCUM    SURRENDER      FUND      DEATH         SURRENDER      FUND       DEATH
 YEAR    AGE      AGE      PAYMENT      @ 5%       VALUE        VALUE    BENEFIT          VALUE       VALUE      BENEFIT
- ---------------------------------------------------------------------------------------------------------------------------
  <S>    <C>      <C>       <C>       <C>          <C>         <C>        <C>             <C>         <C>        <C>
  1      50       50        4,000       4,200       2,147       2,822     250,000          2,147       2,822     250,000
  2      51       51        4,000       8,610       5,294       5,969     250.000          5,294       5,969     250,000
  3      52       52        4,000      13,241       8,398       9,073     250,000          8,385       9,060     250,000
  4      53       53        4,000      18,103      11,458      12,133     250,000         11,419      12,094     250,000
  5      54       54        4,000      23,208      14,477      15,152     250,000         14,393      15,068     250,000
  6      55       55        4,000      28,568      17,528      18,128     250.000         17,377      17,977     250,000
  7      56       56        4,000      34,196      20,614      21,064     250,000         20,367      20,817     250,000
  8      57       57        4,000      40,106      23,656      23,956     250,000         23,285      23,585     250,000
  9      58       58        4,000      46,312      26,655      26,805     250,000         26,126      26,276     250,000
  10     59       59        4,000      52,827      29,610      29,610     250,000         28,886      28,886     250,000
  11     60       60        4,000      59,669      32,866      32,866     250,000         31,899      31,899     250,000
  12     61       61        4,000      66,852      36,071      36,071     250,000         34,812      34,812     250,000
  13     62       62        4,000      74,395      39,227      39,227     250,000         37,609      37,609     250,000
  14     63       63        4,000      82,314      42,326      42,326     250,000         40,277      40,277     250,000
  15     64       64        4,000      90,630      45,370      45,370     250,000         42,794      42,794     250,000
  16     65       65        4,000      99,361      48,335      48,335     250,000         45,138      45,138     250,000
  17     66       66        4,000     108,530      51,233      51,233     250,000         47,290      47,290     250,000
  18     67       67        4,000     118,156      54,056      54,056     250,000         49,228      49,228     250,000
  19     68       68        4,000     128,264      56,798      56,798     250,000         50,928      50,928     250,000
  20     69       69        4,000     138,877      59,449      59,449     250,000         52,361      52,361     250,000
  21     70       70        4,000     150,021      62,065      62,065     250,000         53,539      53,539     250,000
  22     71       71        4,000     161,722      64,572      64,572     250,000         54,334      54,334     250,000
  23     72       72        4,000     174,008      66,955      66,955     250,000         54,701      54,701     250,000
  24     73       73        4,000     186,908      69,196      69,196     250,000         54,525      54,525     250,000
  25     74       74        4,000     200,454      71,273      71,273     250,000         53,687      53,687     250,000
  26     75       75        4,000     214,677      73,159      73,159     250,000         52,062      52,062     250,000
  27     76       76        4,000     229,610      74,819      74,819     250,000         49,511      49,511     250,000
  28     77       77        4,000     245,291      76,213      76,213     250,000         45,877      45,877     250,000
  29     78       78        4,000     261,755      77,289      77,289     250,000         40,987      40,987     250,000
  30     79       79        4,000     279,043      77,990      77,990     250,000         34,581      34,581     250,000

</TABLE>


CURRENT VALUES REFLECT INVESTMENT RESULTS USING CURRENT COST OF INSURANCE
RATES FOR THE EXACT COMBINATION OF PREMIUMS AND BENEFITS SHOWN.

GUARANTEED VALUES REFLECT INVESTMENT RESULTS USING GUARANTEED COST OF
INSURANCE RATES.

THE HYPOTHETICAL INVESTMENT RATE OF RETURN SHOWN ABOVE IS ILLUSTRATIVE ONLY
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE RESULTS.  ACTUAL
INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND UPON
A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATION MADE BY THE POLICY
OWNER AND THE INVESTMENT RESULTS OF THE FUNDS SELECTED.  THE CASH VALUE, CASH
SURRENDER VALUE AND DEATH BENEFIT FOR A POLICY WOULD BE DIFFERENT FROM THOSE
SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED THE RATE SHOWN ABOVE OVER A
PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE OR BELOW THAT AVERAGE FOR
INDIVIDUAL POLICY YEARS.  NO REPRESENTATION CAN BE MADE BY THE COMPANY,
WALNUT STREET SECURITIES, THE FUNDS, OR ANY REPRESENTATIVE THEREOF, THAT THIS
HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR, OR SUSTAINED
OVER ANY PERIOD OF TIME.

ILLUSTRATED VALUES SHOWN ABOVE ARE AS OF THE END OF THE POLICY YEARS
INDICATED AND ASSUME ANY ADDITIONAL PREMIUMS SHOWN ARE RECEIVED ON THE POLICY
ANNIVERSARIES.  ILLUSTRATED VALUES ASSUME ALL PREMIUM TAXES ARE PAID BY THE
COMPANY.


                                    53
<PAGE> 59

<TABLE>
                                GENERAL AMERICAN LIFE INSURANCE COMPANY
                   FLEXIBLE PREMIUM JOINT AND LAST SURVIVOR VARIABLE LIFE INSURANCE
<CAPTION>m

POLICY FACE AMOUNT: $250,000                                         MALE PREFERRED NONSMOKER AGE 50
DEATH BENEFIT LEVEL (OPTION C)                                     FEMALE PREFERRED NONSMOKER AGE 50
                                                                             ANNUAL PREMIUM = $4,000


FOR SEPARATE ACCOUNT ELEVEN A HYPOTHETICAL GROSS ANNUAL RATE OF RETURN OF 6.00% (NET RATE OF 4.67%)


                                                    ASSUMING CURRENT CHARGES            ASSUMING GUARANTEED CHARGES
                                                    ------------------------            ---------------------------

 END                                   PREMIUM
  OF                       ANNUAL       ACCUM    SURRENDER      FUND      DEATH         SURRENDER      FUND       DEATH
 YEAR    AGE      AGE      PAYMENT      @ 5%       VALUE        VALUE    BENEFIT          VALUE       VALUE      BENEFIT
- ---------------------------------------------------------------------------------------------------------------------------
  <S>    <C>      <C>       <C>       <C>         <C>         <C>         <C>            <C>         <C>         <C>
  1      50       50        4,000       4,200       2,337       3,012     250,000          2,337       3,012     250,000
  2      51       51        4,000       8,610       5,868       6,543     250.000          5,868       6,543     250,000
  3      52       52        4,000      13,241       9,563      10,238     250,000          9,550      10,225     250,000
  4      53       53        4,000      18,103      13,427      14,102     250,000         13,387      14,062     250,000
  5      54       54        4,000      23,208      17,473      18,148     250,000         17,382      18,057     250,000
  6      55       55        4,000      28,568      21,778      22,378     250.000         21,615      22,215     250,000
  7      56       56        4,000      34,196      26,357      26,807     250,000         26,087      26,537     250,000
  8      57       57        4,000      40,106      31,136      31,436     250,000         30,727      31,027     250,000
  9      58       58        4,000      46,312      36,129      36,279     250,000         35,538      35,688     250,000
  10     59       59        4,000      52,827      41,342      41,342     250,000         40,524      40,524     250,000
  11     60       60        4,000      59,669      47,160      47,160     250,000         46,059      46,059     250,000
  12     61       61        4,000      66,852      53,245      53,245     250,000         51,801      51,801     250,000
  13     62       62        4,000      74,395      59,614      59,614     250,000         57,748      57,748     250,000
  14     63       63        4,000      82,314      66,270      66,270     250,000         63,897      63,897     250,000
  15     64       64        4,000      90,630      73,231      73,231     250,000         70,244      70,244     250,000
  16     65       65        4,000      99,361      80,489      80,489     250,000         76,783      76,783     250,000
  17     66       66        4,000     108,530      88,071      88,071     250,000         83,512      83,512     250,000
  18     67       67        4,000     118,156      95,987      95,987     250,000         90,432      90,432     250,000
  19     68       68        4,000     128,264     104,251     104,251     250,000         97,542      97,542     250,000
  20     69       69        4,000     138,877     112,875     112,875     250,000        104,845     104,845     250,000
  21     70       70        4,000     150,021     121,991     121,991     250,000        112,444     112,444     250,000
  22     71       71        4,000     161,722     131,513     131,513     250,000        120,223     120,223     250,000
  23     72       72        4,000     174,008     141,460     141,460     250,000        128,196     128,196     250,000
  24     73       73        4,000     186,908     151,852     151,852     250,000        136,338     136,338     250,000
  25     74       74        4,000     200,454     162,706     162,706     256,376        144,644     144,644     250,000
  26     75       75        4,000     214,677     174,002     174,002     266,606        153,123     153,123     250,000
  27     76       76        4,000     229,610     185,742     185,742     277,034        161,805     161,805     250,000
  28     77       77        4,000     245,291     197,928     197,928     287,747        170,739     170,739     250,000
  29     78       78        4,000     261,755     210,557     210,557     298,696        179,913     179,913     255,224
  30     79       79        4,000     279,043     223,630     223,630     309,928        189,162     189,162     262,159

</TABLE>


CURRENT VALUES REFLECT INVESTMENT RESULTS USING CURRENT COST OF INSURANCE
RATES FOR THE EXACT COMBINATION OF PREMIUMS AND BENEFITS SHOWN.

GUARANTEED VALUES REFLECT INVESTMENT RESULTS USING GUARANTEED COST OF
INSURANCE RATES.

THE HYPOTHETICAL INVESTMENT RATE OF RETURN SHOWN ABOVE IS ILLUSTRATIVE ONLY
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE RESULTS.  ACTUAL
INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND UPON
A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATION MADE BY THE POLICY
OWNER AND THE INVESTMENT RESULTS OF THE FUNDS SELECTED.  THE CASH VALUE, CASH
SURRENDER VALUE AND DEATH BENEFIT FOR A POLICY WOULD BE DIFFERENT FROM THOSE
SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED THE RATE SHOWN ABOVE OVER A
PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE OR BELOW THAT AVERAGE FOR
INDIVIDUAL POLICY YEARS.  NO REPRESENTATION CAN BE MADE BY THE COMPANY,
WALNUT STREET SECURITIES, THE FUNDS, OR ANY REPRESENTATIVE THEREOF, THAT THIS
HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR, OR SUSTAINED
OVER ANY PERIOD OF TIME.

ILLUSTRATED VALUES SHOWN ABOVE ARE AS OF THE END OF THE POLICY YEARS
INDICATED AND ASSUME ANY ADDITIONAL PREMIUMS SHOWN ARE RECEIVED ON THE POLICY
ANNIVERSARIES.  ILLUSTRATED VALUES ASSUME ALL PREMIUM TAXES ARE PAID BY THE
COMPANY.


                                    54
<PAGE> 60

<TABLE>
                              GENERAL AMERICAN LIFE INSURANCE COMPANY
                   FLEXIBLE PREMIUM JOINT AND LAST SURVIVOR VARIABLE LIFE INSURANCE
<CAPTION>

POLICY FACE AMOUNT: $250,000                                         MALE PREFERRED NONSMOKER AGE 50
DEATH BENEFIT LEVEL (OPTION C)                                     FEMALE PREFERRED NONSMOKER AGE 50
                                                                             ANNUAL PREMIUM = $4,000


FOR SEPARATE ACCOUNT ELEVEN A HYPOTHETICAL GROSS ANNUAL RATE OF RETURN OF 12.00% (NET RATE OF 10.67%)


                                                   ASSUMING CURRENT CHARGES              ASSUMING GUARANTEED CHARGES
                                                   ------------------------              ---------------------------


 END                                   PREMIUM
  OF                       ANNUAL       ACCUM    SURRENDER      FUND      DEATH         SURRENDER      FUND       DEATH
 YEAR    AGE      AGE      PAYMENT      @ 5%       VALUE        VALUE    BENEFIT          VALUE       VALUE      BENEFIT
- ---------------------------------------------------------------------------------------------------------------------------
  <S>    <C>      <C>       <C>       <C>         <C>         <C>         <C>            <C>         <C>         <C>
  1      50       50        4,000       4,200       2,527       3,202     250,000          2,527       3,202     250,000
  2      51       51        4,000       8,610       6,465       7,140     250.000          6,465       7,140     250,000
  3      52       52        4,000      13,241      10,823      11,498     250,000         10,809      11,484     250,000
  4      53       53        4,000      18,103      15,642      16,317     250,000         15,599      16,274     250,000
  5      54       54        4,000      23,208      20,976      21,651     250,000         20,880      21,555     250,000
  6      55       55        4,000      28,568      26,950      27,550     250.000         26,775      27,375     250,000
  7      56       56        4,000      34,196      33,630      34,080     250,000         33,336      33,786     250,000
  8      57       57        4,000      40,106      41,000      41,300     250,000         40,550      40,850     250,000
  9      58       58        4,000      46,312      49,139      49,289     250,000         48,482      48,632     250,000
  10     59       59        4,000      52,827      58,125      58,125     250,000         57,207      57,207     250,000
  11     60       60        4,000      59,669      68,459      68,459     250,000         67,213      67,213     250,000
  12     61       61        4,000      66,852      79,897      79,897     250,000         78,253      78,253     250,000
  13     62       62        4,000      74,395      92,563      92,563     250,000         90,433      90,433     250,000
  14     63       63        4,000      82,314     106,583     106,583     250,000        103,875     103,875     250,000
  15     64       64        4,000      90,630     122,104     122,104     266,761        118,710     118,710     259,346
  16     65       65        4,000      99,361     139,259     139,259     293,614        135,019     135,019     284,675
  17     66       66        4,000     108,530     158,228     158,228     322,120        152,914     152,914     311,302
  18     67       67        4,000     118,156     179,194     179,194     352,456        172,527     172,527     339,344
  19     68       68        4,000     128,264     202,360     202,360     384,787        194,004     194,004     368,899
  20     69       69        4,000     138,877     227,947     227,947     419,286        217,498     217,498     400,066
  21     70       70        4,000     150,021     256,431     256,431     456,575        243,382     243,382     433,341
  22     71       71        4,000     161,722     287,898     287,898     496,537        271,619     271,619     468,461
  23     72       72        4,000     174,008     322,641     322,641     539,487        302,394     302,394     505,634
  24     73       73        4,000     186,908     360,981     360,981     585,655        335,837     335,837     544,862
  25     74       74        4,000     200,454     403,268     403,268     635,430        372,088     372,088     586,298
  26     75       75        4,000     214,677     449,873     449,873     689,295        411,298     411,298     630,191
  27     76       76        4,000     229,610     501,198     501,198     747,537        453,636     453,636     676,598
  28     77       77        4,000     245,291     557,672     557,672     810,743        499,285     499,285     725,861
  29     78       78        4,000     261,755     619,749     619,749     879,176        548,456     548,456     778,040
  30     79       79        4,000     279,043     687,925     687,925     953,395        601,362     601,362     833,427

</TABLE>



CURRENT VALUES REFLECT INVESTMENT RESULTS USING CURRENT COST OF INSURANCE
RATES FOR THE EXACT COMBINATION OF PREMIUMS AND BENEFITS SHOWN.

GUARANTEED VALUES REFLECT INVESTMENT RESULTS USING GUARANTEED COST OF
INSURANCE RATES.

THE HYPOTHETICAL INVESTMENT RATE OF RETURN SHOWN ABOVE IS ILLUSTRATIVE ONLY
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE RESULTS.  ACTUAL
INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND UPON
A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATION MADE BY THE POLICY
OWNER AND THE INVESTMENT RESULTS OF THE FUNDS SELECTED.  THE CASH VALUE, CASH
SURRENDER VALUE AND DEATH BENEFIT FOR A POLICY WOULD BE DIFFERENT FROM THOSE
SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED THE RATE SHOWN ABOVE OVER A
PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE OR BELOW THAT AVERAGE FOR
INDIVIDUAL POLICY YEARS.  NO REPRESENTATION CAN BE MADE BY THE COMPANY,
WALNUT STREET SECURITIES, THE FUNDS, OR ANY REPRESENTATIVE THEREOF, THAT THIS
HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR, OR SUSTAINED
OVER ANY PERIOD OF TIME.

ILLUSTRATED VALUES SHOWN ABOVE ARE AS OF THE END OF THE POLICY YEARS
INDICATED AND ASSUME ANY ADDITIONAL PREMIUMS SHOWN ARE RECEIVED ON THE POLICY
ANNIVERSARIES.  ILLUSTRATED VALUES ASSUME ALL PREMIUM TAXES ARE PAID BY THE
COMPANY.


                                    55
<PAGE> 61
                     INDEPENDENT AUDITORS' REPORT


The Board of Directors
General American Life Insurance Company
and Policyholders of General American
Separate Account Eleven:

We have audited the statements of assets and liabilities, including the
schedule of investments, of the S & P 500 Index, Money Market, Bond Index,
Managed Equity, Asset Allocation, International Index, Mid-Cap Equity,
Small-Cap Equity, Equity-Income, Growth, Overseas, Asset Manager, High
Income, Worldwide Hard Assets, Multi-style Equity, Core Bond, Aggressive
Equity, and Non-US Fund Divisions of General American Separate Account
Eleven as of December 31, 1997, and the related statements of operations and
changes in net assets for each of  the years in the three-year period then
ended. These financial statements are the responsibility of the management
of General American Separate Account Eleven. Our responsibility is to
express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free
of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements.
Investments owned as of December 31, 1997 were verified by audit of the
statements of assets and liabilities of the underlying portfolios of General
American Capital Company and confirmation by correspondence with respect to
the Variable Insurance Products Fund and the Variable Insurance Products
Fund II sponsored by Fidelity Investments, the Van Eck World Wide Insurance
Trust sponsored by Van Eck Associates Corporation, and the Russell Insurance
Funds sponsored by Frank Russell Investment Company. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement
presentation. We believe that our audits provide a reasonable basis for our
opinion.

In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of the S & P 500 Index,
Money Market, Bond Index, Managed Equity, Asset Allocation, International
Index, Mid-Cap Equity, Small-Cap Equity, Equity-Income, Growth, Overseas,
Asset Manager, High Income, Worldwide Hard Assets, Multi-Style Equity, Core
Bond, Aggressive Equity, and Non-US Fund Divisions of General American
Separate Account Eleven as of December 31, 1997, the results of their
operations and changes in their net assets for each of the years in the
three-year period then ended, in conformity with generally accepted
accounting principles.

                                                          KPMG Peat Marwick LLP


St. Louis, Missouri
February 9, 1998



<PAGE> 62

LEGAL COUNSEL

      Stephen E. Roth
      Sutherland, Asbill & Brennan, Washington, D.C.

INDEPENDENT AUDITORS

      KPMG Peat Marwick LLP

If distributed to prospective investors, this report must be preceded or
accompanied by a current prospectus.

The prospectus is incomplete without reference to the financial data
contained in the annual report.



<PAGE> 63

<TABLE>
                                        GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                          STATEMENTS OF ASSETS AND LIABILITIES
                                                    DECEMBER 31, 1997
<CAPTION>
                                                  S & P 500        MONEY          BOND          MANAGED        ASSET
                                                    INDEX          MARKET         INDEX         EQUITY       ALLOCATION
                                                FUND DIVISION  FUND DIVISION  FUND DIVISION  FUND DIVISION  FUND DIVISION
                                                -------------  -------------  -------------  -------------  -------------
<S>                                              <C>             <C>            <C>            <C>           <C>
Assets:

    Investments in General American
      Capital Company at market value
      (see Schedule of Investments):             $20,581,893     $8,600,564     $3,450,248     $4,241,762    $10,482,605
    Receivable from General American Life
      Insurance Company                                    0        715,691              0              0              0
                                                 -----------     ----------     ----------     ----------    -----------
        Total assets                              20,581,893      9,316,255      3,450,248      4,241,762     10,482,605
                                                 -----------     ----------     ----------     ----------    -----------

Liabilities:
    Payable to General American Life
      Insurance Company                                3,570              0          1,704          6,447          6,300
                                                 -----------     ----------     ----------     ----------    -----------

        Total net assets                         $20,578,323     $9,316,255     $3,448,544     $4,235,315    $10,476,305
                                                 ===========     ==========     ==========     ==========    ===========

Total net assets represented by:
    Individual Variable Universal Life cash
     value invested in Separate Account          $ 8,460,347     $  782,727     $2,066,526     $2,634,705    $ 8,267,995
    Individual Variable General Select Plus
     cash value invested in Separate Account       5,747,133      6,532,380        655,815        740,703      1,259,015
    Individual Variable Universal Life-100
     cash value invested in Separate Account       6,370,843      1,911,272        726,203        859,907        949,295
Russell Variable Universal Life
  cash value invested in Separate Account                  0         89,876              0              0              0
                                                 -----------     ----------     ----------     ----------    -----------

        Total net assets                         $20,578,323     $9,316,255     $3,448,544     $4,235,315    $10,476,305
                                                 ===========     ==========     ==========     ==========    ===========

Total units held - VUL-95                            236,305         46,703         97,454         92,710        282,838
Total units held - VGSP                              248,494        535,853         50,400         37,481         72,507
Total units held - VUL-100                           292,865        166,128         55,636         44,402         55,074
Total units held - Russell VUL                             0          8,547              0              0              0

VUL-95 Net unit value                            $     35.80     $    16.76     $    21.21     $    28.42    $     29.23
VGSP Net unit value                              $     23.13     $    12.19     $    13.01     $    19.76    $     17.36
VUL-100 Net unit value                           $     21.75     $    11.50     $    13.05     $    19.37    $     17.24
Russell VUL Net unit value                                       $    10.52

Cost of investments                              $17,072,779     $8,673,549     $3,434,435     $3,756,762    $ 8,720,069

See accompanying notes to the financial statements.

                                                                                                             (continued)
</TABLE>



<PAGE> 64

<TABLE>
                                        GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                          STATEMENTS OF ASSETS AND LIABILITIES
                                                   DECEMBER 31, 1997
<CAPTION>
                                               INTERNATIONAL        MID-CAP           SMALL-CAP        EQUITY-
                                                  INDEX             EQUITY              EQUITY         INCOME        GROWTH
                                             FUND DIVISION<F*>  FUND DIVISION<F**>  FUND DIVISION  FUND DIVISION  FUND DIVISION
                                             -----------------  ------------------  -------------  -------------  -------------
<S>                                             <C>                <C>                <C>           <C>            <C>
Assets:
  Investments in General American
    Capital Company at market value
    (see Schedule of Investments):              $7,866,879         $6,232,329         $1,143,813    $         0    $         0
  Investments in Variable Insurance
    Products Fund at market value
    (see Schedule of Investments):                       0                  0                  0     17,001,106     22,237,647
  Receivable from General American
    Life Insurance Company                               0              2,387                 41              0              0
                                                ----------         ----------         ----------    -----------    -----------
      Total assets                               7,866,879          6,234,716          1,143,854     17,001,106     22,237,647
                                                ----------         ----------         ----------    -----------    -----------

Liabilities:
  Payable to General American Life
    Insurance Company                                2,586                  0                  0          5,289          9,056
                                                ----------         ----------         ----------    -----------    -----------
      Total net assets                          $7,864,293         $6,234,716         $1,143,854    $16,995,817    $22,228,591
                                                ==========         ==========         ==========    ===========    ===========

Total net assets represented by:
  Individual Variable Universal Life cash
    value invested in Separate Account          $2,758,129         $3,609,898         $  458,303    $ 6,510,189    $ 8,787,216
  Individual Variable General Select Plus
    cash value invested in Separate Account        953,767          1,616,472            391,596      5,047,948      6,674,197
  Individual Variable Universal Life-100
    cash value invested in Separate Account        966,544          1,008,346            293,955      5,437,680      6,767,178
  General American Life Insurance
    Company seed money                           3,185,853                  0                  0              0              0
                                                ----------         ----------         ----------    -----------    -----------
      Total net assets                          $7,864,293         $6,234,716         $1,143,854    $16,995,817    $22,228,591
                                                ==========         ==========         ==========    ===========    ===========

Total units held - VUL-95                          175,226            174,121             35,177        292,344        407,913
Total units held - VGSP                             70,058             77,919             30,027        226,141        328,018
Total units held - VUL-100                          83,423             53,229             22,570        282,274        362,381
Total units held - Seed Money                      200,000                  0                  0              0              0

VUL-95 Net unit value                           $    15.74         $    20.73         $    13.03    $     22.27    $     21.54
VGSP Net unit value                             $    13.61         $    20.75         $    13.04    $     22.32    $     20.35
VUL-100 Net unit value                          $    11.59         $    18.94         $    13.02    $     19.26    $     18.67

Cost of investments                             $7,797,863         $5,262,750         $1,277,188    $13,670,582    $17,509,262

<FN>
<F*> This fund was formerly known as the International Equity Fund.
<F**>This fund was formerly known as the Special Equity Fund.

See accompanying notes to the financial statements.                                                                (continued)

</TABLE>


<PAGE> 65

<TABLE>
                                        GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                          STATEMENTS OF ASSETS AND LIABILITIES
                                                   DECEMBER 31, 1997
<CAPTION>
                                                                              ASSET           HIGH              WORLDWIDE
                                                         OVERSEAS            MANAGER         INCOME            HARD ASSETS
                                                       FUND DIVISION      FUND DIVISION   FUND DIVISION     FUND DIVISION<F*>
                                                       -------------      -------------   -------------     -----------------
<S>                                                      <C>                <C>             <C>                <C>
Assets:
  Investments in Variable Insurance
    Products Fund at market value
    (see Schedule of Investments):                       $8,174,972         $      0        $2,175,014         $      0
  Investments in Variable Insurance
    Products Fund II at market value
    (see Schedule of Investments):                                0          577,825                 0                0
  Investments in Van Eck Worldwide
    Insurance Trust at market value
    (see Schedule of Investments):                                0                0                 0          269,764
  Receivable from General American
    Life Insurance Company                                        0                0                 0               41
                                                         ----------         --------        ----------         --------
         Total assets                                     8,174,972          577,825         2,175,014          269,805
                                                         ----------         --------        ----------         --------

Liabilities:
  Payable to General American Life
    Insurance Company                                         3,488              368             2,095                0
                                                         ----------         --------        ----------         --------
         Total net assets                                $8,171,484         $577,457        $2,172,919         $269,805
                                                         ==========         ========        ==========         ========

Total net assets represented by:
  Individual Variable Universal Life
    cash value invested in Separate Account              $4,197,173         $ 30,870        $  264,448         $117,116
  Individual Variable General Select Plus
    cash value invested in Separate Account               2,612,802          111,623           923,865           32,914
  Individual Variable Universal Life-100
    cash value invested in Separate Account               1,361,509          434,964           984,606          119,775
                                                         ----------         --------        ----------         --------
         Total net assets                                $8,171,484         $577,457        $2,172,919         $269,805
                                                         ==========         ========        ==========         ========


Total units held - VUL-95                                   242,563            2,132            18,572           10,326
Total units held - VGSP                                     168,708            7,680            64,632            2,892
Total units held - VUL-100                                  100,943           30,075            69,238           10,573

VUL-95 Net unit value                                    $    17.30         $  14.48        $    14.24         $  11.34
VGSP Net unit value                                      $    15.49         $  14.53        $    14.29         $  11.38
VUL-100 Net unit value                                   $    13.49         $  14.46        $    14.22         $  11.33

Cost of investments                                      $7,472,992         $523,566        $1,954,241         $280,524

<FN>
<F*>This fund was formerly known as the Gold & Natural Resources Fund.

See accompanying notes to the financial statements.                                                         (continued)
</TABLE>



<PAGE> 66

<TABLE>
                                    GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                      STATEMENTS OF ASSETS AND LIABILITIES
                                              DECEMBER 31, 1997
<CAPTION>
                                                         MULTI-STYLE                      AGGRESSIVE
                                                           EQUITY         CORE BOND         EQUITY           NON-US
                                                       FUND DIVISION    FUND DIVISION   FUND DIVISION     FUND DIVISION
                                                       -------------    -------------   -------------     -------------
<S>                                                      <C>              <C>             <C>                <C>
Assets:
  Investments in Russell Insurance Fund
    at market value
    (see Schedule of Investments):                       $2,538,339       $1,153,638      $1,344,291         $782,951
  Receivable from General American
    Life Insurance Company                                      941              769           1,134              892
                                                         ----------       ----------      ----------         --------
      Total assets                                        2,539,280        1,154,407       1,345,425          783,843
                                                         ----------       ----------      ----------         --------

Liabilities:
  Payable to General American Life
    Insurance Company                                             0                0               0                0
                                                         ----------       ----------      ----------         --------
      Total net assets                                   $2,539,280       $1,154,407      $1,345,425         $783,843
                                                         ==========       ==========      ==========         ========

Total net assets represented by:
  Individual Variable General Select Plus
    cash value invested in Separate Account              $  601,650       $  235,820      $  335,282         $293,990
  Russell Variable Universal Life
    cash value invested in Separate Account               1,937,630          918,587       1,010,143          489,853
                                                         ----------       ----------      ----------         --------
      Total net assets                                   $2,539,280       $1,154,407      $1,345,425         $783,843
                                                         ==========       ==========      ==========         ========


Total units held - VGSP                                      46,930           21,414          25,100           28,578
Total units held - Russell VUL                              151,491           84,125          75,156           49,083


VGSP Net unit value                                      $    12.82       $    11.01      $    13.36         $  10.29
Russell VUL Net unit value                               $    12.79       $    10.92      $    13.44         $   9.98


Cost of investments                                      $2,536,786       $1,126,156      $1,320,664         $840,268


See accompanying notes to the financial statements.
</TABLE>


<PAGE> 67

<TABLE>
                                     GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                            STATEMENTS OF OPERATIONS
                                   YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995
<CAPTION>
                                                           S & P 500 INDEX                       MONEY MARKET
                                                            FUND DIVISION                       FUND DIVISION
                                                 ----------------------------------   ---------------------------------
                                                    1997        1996        1995         1997        1996        1995
                                                 ----------  ----------  ----------   ---------   ---------   ---------
<S>                                              <C>         <C>         <C>          <C>         <C>         <C>
Investment income<F*>                            $       --  $       --  $       --   $      --   $      --   $      --

Expenses:
   Mortality and expense charges - VUL-95           (59,320)    (38,288)    (31,973)     (7,951)     (8,690)    (13,058)
   Mortality and expense charges - VGSP             (29,674)    (16,887)     (3,459)    (12,872)    (21,323)     (8,747)
   Mortality and expense charges - VUL-100          (36,234)     (9,712)       (233)    (13,566)    (10,113)     (1,350)
   Mortality and expense charges - Russell VUL            0           0           0      (1,626)          0           0
                                                 ----------  ----------  ----------   ---------   ---------   ---------
      Total expenses                               (125,228)    (64,887)    (35,665)    (36,015)    (40,126)    (23,155)
                                                 ----------  ----------  ----------   ---------   ---------   ---------

Net investment expense                             (125,228)    (64,887)    (35,665)    (36,015)    (40,126)    (23,155)
                                                 ----------  ----------  ----------   ---------   ---------   ---------

Net realized gain on investments:
   Realized gain from distributions                 913,559     435,253     128,459     121,801     363,544     231,929
   Realized gain (loss) on sales                  1,570,537     244,401     339,252     (48,325)     14,173      65,400
                                                 ----------  ----------  ----------   ---------   ---------   ---------

      Net realized gain on investments            2,484,096     679,654     467,711      73,476     377,717     297,329
                                                 ----------  ----------  ----------   ---------   ---------   ---------

Net unrealized gain (loss) on investments:
   Unrealized gain (loss) on investments,
     beginning of period                          1,982,215     851,246     (10,068)   (256,852)   (158,740)    (31,189)
   Unrealized gain (loss) on investments,
     end of period                                3,509,114   1,982,215     851,246     (72,985)   (256,852)   (158,740)
                                                 ----------  ----------  ----------   ---------   ---------   ---------

       Net unrealized gain (loss) on investments  1,526,899   1,130,969     861,314     183,867     (98,112)   (127,551)
                                                 ----------  ----------  ----------   ---------   ---------   ---------

       Net gain on investments                    4,010,995   1,810,623   1,329,025     257,343     279,605     169,778
                                                 ----------  ----------  ----------   ---------   ---------   ---------

Net increase in net assets
   resulting from operations                     $3,885,767  $1,745,736  $1,293,360   $ 221,328   $ 239,479   $ 146,623
                                                 ==========  ==========  ==========   =========   =========   =========
<FN>
<F*>See Note 2C.

See accompanying notes to the financial statements.                                                         (continued)
</TABLE>



<PAGE> 68

<TABLE>
                                       GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                              STATEMENTS OF OPERATIONS
                                    YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995
<CAPTION>
                                                              BOND INDEX                        MANAGED EQUITY
                                                             FUND DIVISION                      FUND DIVISION
                                                  ---------------------------------    --------------------------------
                                                     1997        1996        1995        1997        1996        1995
                                                  ---------   ---------   ---------    --------    --------   ---------
<S>                                               <C>         <C>         <C>          <C>         <C>        <C>
Investment income<F*>                             $      --   $      --   $      --    $     --    $     --   $      --

Expenses:
   Mortality and expense charges - VUL-95           (14,601)    (11,376)    (18,478)    (20,327)    (16,463)    (16,717)
   Mortality and expense charges - VGSP              (3,943)    (10,234)       (153)     (4,370)     (1,751)       (208)
   Mortality and expense charges - VUL-100           (4,363)     (1,802)        (24)     (4,815)     (1,080)        (40)
                                                  ---------   ---------   ---------    --------    --------   ---------
     Total expenses                                 (22,907)    (23,412)    (18,655)    (29,512)    (19,294)    (16,965)
                                                  ---------   ---------   ---------    --------    --------   ---------

Net investment expense                              (22,907)    (23,412)    (18,655)    (29,512)    (19,294)    (16,965)
                                                  ---------   ---------   ---------    --------    --------   ---------

Net realized gain (loss) on investments:
   Realized gain from distributions                 165,804     496,106      70,070     251,405     292,621     193,544
   Realized gain (loss) on sales                   (176,276)    (15,797)    (31,850)     95,532      11,431      (1,087)
                                                  ---------   ---------   ---------    --------    --------   ---------

     Net realized gain (loss) on investments        (10,472)    480,309      38,220     346,937     304,052     192,457
                                                  ---------   ---------   ---------    --------    --------   ---------

Net unrealized gain (loss) on investments:
   Unrealized gain (loss) on investments,
     beginning of period                           (234,659)     19,005    (313,506)    116,769     (26,912)   (408,116)
   Unrealized gain (loss) on investments,
     end of period                                   15,812    (234,659)     19,005     485,000     116,769     (26,912)
                                                  ---------   ---------   ---------    --------    --------   ---------

       Net unrealized gain (loss) on investments    250,471    (253,664)    332,511     368,231     143,681     381,204
                                                  ---------   ---------   ---------    --------    --------   ---------

       Net gain on investments                      239,999     226,645     370,731     715,168     447,733     573,661
                                                  ---------   ---------   ---------    --------    --------   ---------

Net increase in net assets
   resulting from operations                      $ 217,092   $ 203,233   $ 352,076    $685,656    $428,439   $ 556,696
                                                  =========   =========   =========    ========    ========   =========
<FN>
<F*>See Note 2C.

See accompanying notes to the financial statements.                                                         (continued)
</TABLE>



<PAGE> 69

<TABLE>
                                          GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                                 STATEMENTS OF OPERATIONS
                                        YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995
<CAPTION>
                                                          ASSET ALLOCATION                    INTERNATIONAL INDEX
                                                           FUND DIVISION                       FUND DIVISION<F*>
                                                 ----------------------------------   ---------------------------------
                                                    1997        1996        1995         1997        1996        1995
                                                 ----------  ----------  ----------   ---------    --------   ---------
<S>                                              <C>         <C>         <C>          <C>          <C>        <C>
Investment income<F**>                           $       --  $       --  $       --   $      --    $     --   $      --

Expenses:
   Mortality and expense charges - VUL-95           (67,466)    (52,462)    (46,892)    (23,446)    (19,773)    (13,991)
   Mortality and expense charges - VGSP              (7,499)     (5,214)     (5,214)     (5,564)     (3,014)     (2,260)
   Mortality and expense charges - VUL-100           (5,279)     (1,078)        (10)     (6,468)     (2,475)        (66)
   Mortality and expense charges - Seed Money             0           0           0     (27,476)    (25,684)    (23,784)
                                                 ----------  ----------  ----------   ---------    --------   ---------
     Total expenses                                 (80,244)    (58,754)    (52,116)    (62,954)    (50,946)    (40,101)
                                                 ----------  ----------  ----------   ---------    --------   ---------

Net investment expense                              (80,244)    (58,754)    (52,116)    (62,954)    (50,946)    (40,101)
                                                 ----------  ----------  ----------   ---------    --------   ---------

Net realized gain on investments:
   Realized gain from distributions                 311,438     554,498     474,238     220,590     164,186     514,927
   Realized gain on sales                           195,821      36,291     131,272     136,741      43,830      41,508
                                                 ----------  ----------  ----------   ---------    --------   ---------

     Net realized gain on investments:              507,259     590,789     605,510     357,331     208,016     556,435
                                                 ----------  ----------  ----------   ---------    --------   ---------

Net unrealized gain (loss) on investments:
   Unrealized gain (loss) on investments,
     beginning of period                            657,734     197,823    (765,423)    268,331      40,286     198,307
   Unrealized gain on investments,
     end of period                                1,762,536     657,734     197,823      69,016     268,331      40,286
                                                 ----------  ----------  ----------   ---------    --------   ---------

       Net unrealized gain (loss) on investments  1,104,802     459,911     963,246    (199,315)    228,045    (158,021)
                                                 ----------  ----------  ----------   ---------    --------   ---------

       Net gain on investments                    1,612,061   1,050,700   1,568,756     158,016     436,061     398,414
                                                 ----------  ----------  ----------   ---------    --------   ---------

Net increase in net assets
   resulting from operations                     $1,531,817  $  991,946  $1,516,640   $  95,062    $385,115   $ 358,313
                                                 ==========  ==========  ==========   =========    ========   =========
<FN>
<F*> This fund was formerly known as the International Equity Fund.
<F**>See Note 2C.

See accompanying notes to the financial statements.                                                         (continued)
</TABLE>



<PAGE> 70


<TABLE>
                                   GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                           STATEMENTS OF OPERATIONS
                                 YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995
<CAPTION>
                                                                  MID-CAP EQUITY                 SMALL-CAP EQUITY
                                                                 FUND DIVISION<F*>                FUND DIVISION
                                                       ----------------------------------        ----------------
                                                          1997        1996         1995              1997<F***>
                                                       ----------  ----------    --------            ---------
<S>                                                    <C>         <C>           <C>                 <C>
Investment income<F**>                                 $       --  $       --    $     --            $      --

Expenses:
   Mortality and expense charges - VUL-95                 (26,828)    (21,527)    (16,741)                (787)
   Mortality and expense charges - VGSP                    (7,567)     (4,349)     (3,645)                (869)
   Mortality and expense charges - VUL-100                 (6,142)     (2,084)        (72)                (627)
   Mortality and expense charges - Seed Money                   0      (5,213)    (11,191)                   0
                                                       ----------  ----------    --------            ---------
     Total expenses                                       (40,537)    (33,173)    (31,649)              (2,283)
                                                       ----------  ----------    --------            ---------

Net investment expense                                    (40,537)    (33,173)    (31,649)              (2,283)
                                                       ----------  ----------    --------            ---------

Net realized gain on investments:
   Realized gain from distributions                       262,603     805,221     210,225              149,353
   Realized gain on sales                                 188,905     417,832     121,217                1,064
                                                       ----------  ----------    --------            ---------

     Net realized gain on investments:                    451,508   1,223,053     331,442              150,417
                                                       ----------  ----------    --------            ---------

Net unrealized gain (loss) on investments:
   Unrealized gain on investments,
     beginning of period                                   24,121     464,281      75,550                    0
   Unrealized gain (loss) on investments,
     end of period                                        969,578      24,121     464,281             (133,375)
                                                       ----------  ----------    --------            ---------

     Net unrealized gain (loss) on investments            945,457    (440,160)    388,731             (133,375)
                                                       ----------  ----------    --------            ---------

        Net gain on investments                         1,396,965     782,893     720,173               17,042
                                                       ----------  ----------    --------            ---------
Net increase in net assets
   resulting from operations                           $1,356,428  $  749,720    $688,524            $  14,759
                                                       ==========  ==========    ========            =========
<FN>
<F*>  This fund was formerly known as the Special Equity Fund.
<F**> See Note 2C.
<F***>The Small-Cap Equity Fund began operations on May 1, 1997.

See accompanying notes to the financial statements.                                                (continued)
</TABLE>


<PAGE> 71

<TABLE>
                                      GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                             STATEMENTS OF OPERATIONS
                                    YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995
<CAPTION>
                                                           EQUITY-INCOME                          GROWTH
                                                           FUND DIVISION                       FUND DIVISION
                                                 ----------------------------------  ----------------------------------
                                                    1997        1996        1995        1997        1996        1995
                                                 ----------  ----------  ----------  ----------  ----------  ----------
<S>                                              <C>         <C>         <C>         <C>         <C>         <C>
Investment income:
   Dividend income                               $  186,680  $    9,260  $   94,314  $   94,061  $   21,639  $   21,771

Expenses:
   Mortality and expense charges - VUL-95           (49,108)    (38,120)    (24,157)    (65,287)    (51,026)    (34,577)
   Mortality and expense charges - VGSP             (27,082)    (13,918)     (6,731)    (37,459)    (19,582)    (11,893)
   Mortality and expense charges - VUL-100          (34,605)    (10,210)       (378)    (42,613)    (14,179)       (439)
                                                 ----------  ----------  ----------  ----------  ----------  ----------
     Total expenses                                (110,795)    (62,248)    (31,266)   (145,359)    (84,787)    (46,909)
                                                 ----------  ----------  ----------  ----------  ----------  ----------

Net investment income (loss)                         75,885     (52,988)     63,048     (51,298)    (63,148)    (25,138)
                                                 ----------  ----------  ----------  ----------  ----------  ----------

Net realized gain on investments:
   Realized gain from distributions                 938,582     265,454     125,686     421,033     546,396           0
   Realized gain on sales                           310,747     130,118      67,467     381,175     254,460     176,048
                                                 ----------  ----------  ----------  ----------  ----------  ----------

     Net realized gain on investments:            1,249,329     395,572     193,153     802,208     800,856     176,048
                                                 ----------  ----------  ----------  ----------  ----------  ----------

Net unrealized gain on investments:
   Unrealized gain on investments,
     beginning of period                          1,528,943     868,207      17,485   2,039,425   1,501,642      51,539
   Unrealized gain on investments,
     end of period                                3,330,524   1,528,943     868,207   4,728,383   2,039,425   1,501,642
                                                 ----------  ----------  ----------  ----------  ----------  ----------

       Net unrealized gain on investments         1,801,581     660,736     850,722   2,688,958     537,783   1,450,103
                                                 ----------  ----------  ----------  ----------  ----------  ----------

         Net gain on investments                  3,050,910   1,056,308     918,189   3,491,166   1,338,639   1,626,151
                                                 ----------  ----------  ----------  ----------  ----------  ----------

Net increase in net assets
   resulting from operations                     $3,126,795  $1,003,320  $1,106,923  $3,439,868  $1,275,491  $1,601,013
                                                 ==========  ==========  ==========  ==========  ==========  ==========

See accompanying notes to the financial statements.                                                         (continued)
</TABLE>



<PAGE> 72
<TABLE>
                                    GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                           STATEMENTS OF OPERATIONS
                                 YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995
<CAPTION>
                                                              OVERSEAS                           ASSET MANAGER
                                                            FUND DIVISION                        FUND DIVISION
                                                   --------------------------------     --------------------------------
                                                     1997        1996        1995         1997        1996      1995<F*>
                                                   --------    --------    --------     -------     -------     --------
<S>                                                <C>         <C>         <C>          <C>         <C>          <C>
Investment income:
   Dividend income                                 $ 98,942    $ 41,332    $  8,707     $ 9,219     $ 2,632      $    0

Expenses:
   Mortality and expense charges - VUL-95           (32,823)    (24,616)    (17,340)       (219)       (126)         (3)
   Mortality and expense charges - VGSP             (15,095)     (8,371)     (5,232)       (597)       (193)        (20)
   Mortality and expense charges - VUL-100           (9,246)     (3,542)       (152)     (2,776)     (1,031)        (29)
                                                   --------    --------    --------     -------     -------      ------
     Total expenses                                 (57,164)    (36,529)    (22,724)     (3,592)     (1,350)        (52)
                                                   --------    --------    --------     -------     -------      ------

Net investment income (loss)                         41,778       4,803     (14,017)      5,627       1,282         (52)
                                                   --------    --------    --------     -------     -------      ------

Net realized gain on investments:
   Realized gain from distributions                 392,769      45,464       8,707      23,126       2,171           0
   Realized gain on sales                            73,551      42,658      19,162      10,620       1,016          13
                                                   --------    --------    --------     -------     -------      ------

     Net realized gain on investments:              466,320      88,122      27,869      33,746       3,187          13
                                                   --------    --------    --------     -------     -------      ------

Net unrealized gain on investments:
   Unrealized gain (loss) on investments,
     beginning of period                            639,437     210,998     (36,045)     19,793       1,779           0
   Unrealized gain on investments,
     end of period                                  710,980     639,437     210,998      54,259      19,793       1,779
                                                   --------    --------    --------     -------     -------      ------

       Net unrealized gain on investments            62,543     428,439     247,043      34,466      18,014       1,779
                                                   --------    --------    --------     -------     -------      ------

       Net gain on investments                      528,863     516,561     266,205      68,212      21,201       1,792
                                                   --------    --------    --------     -------     -------      ------

Net increase in net assets
   resulting from operations                       $570,641    $521,364    $260,895     $73,839     $22,483      $1,740
                                                   ========    ========    ========     =======     =======      ======

<FN>
<F*>The Asset Manager Fund began operations on July 19, 1995.

See accompanying notes to the financial statements.                                                         (continued)
</TABLE>


<PAGE> 73

<TABLE>
                                      GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                             STATEMENTS OF OPERATIONS
                                    YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995
<CAPTION>
                                                               HIGH INCOME                    WORLDWIDE HARD ASSETS
                                                              FUND DIVISION                    FUND DIVISION<F**>
                                                   ----------------------------------  -----------------------------------
                                                     1997         1996       1995<F*>    1997        1996         1995<F*>
                                                   --------     -------      --------  --------     -------       --------
<S>                                                <C>          <C>          <C>       <C>          <C>            <C>
Investment income:
   Dividend income                                 $ 91,441     $28,732      $    0    $  3,388     $ 1,298        $ 32

Expenses:
   Mortality and expense charges - VUL-95            (2,255)     (1,639)       (122)       (754)       (389)         (3)
   Mortality and expense charges - VGSP              (4,993)     (1,456)        (55)       (186)       (214)          0
   Mortality and expense charges - VUL-100           (6,583)     (2,645)        (76)       (917)       (410)        (11)
                                                   --------     -------      ------    --------     -------        ----
     Total expenses                                 (13,831)     (5,740)       (253)     (1,857)     (1,013)        (14)
                                                   --------     -------      ------    --------     -------        ----

Net investment income (loss)                         77,610      22,992        (253)      1,531         285          18
                                                   --------     -------      ------    --------     -------        ----

Net realized gain (loss) on investments:
   Realized gain from distributions                  11,302       5,621           0       4,590       1,273           0
   Realized gain (loss) on sales                     17,736        (202)      1,132      (1,380)      1,682          (5)
                                                   --------     -------      ------    --------     -------        ----

     Net realized gain (loss) on investments:        29,038       5,419       1,132       3,210       2,955          (5)
                                                   --------     -------      ------    --------     -------        ----

Net unrealized gain (loss) on investments:
   Unrealized gain on investments,
     beginning of period                             57,062       2,337           0       3,346         370           0
   Unrealized gain (loss) on investments,
     end of period                                  220,773      57,062       2,337     (10,760)      3,346         370
                                                   --------     -------      ------    --------     -------        ----

       Net unrealized gain (loss) on investments    163,711      54,725       2,337     (14,106)      2,976         370
                                                   --------     -------      ------    --------     -------        ----

         Net gain (loss) on investments             192,749      60,144       3,469     (10,896)      5,931         365
                                                   --------     -------      ------    --------     -------        ----

Net increase (decrease) in net assets
   resulting from operations                       $270,359     $83,136      $3,216    $ (9,365)    $ 6,216        $383
                                                   ========     =======      ======    ========     =======        ====

<FN>
<F*> The High Income Fund and Worldwide Hard Assets Fund began operations on May
     24, and August 9, 1995, respectively.
<F**>This fund was formerly known as the Gold & Natural Resources Fund.

See accompanying notes to the financial statements.                                                         (continued)
</TABLE>



<PAGE> 74
<TABLE>
                                        GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                                STATEMENTS OF OPERATIONS
                                              YEAR ENDED DECEMBER 31, 1997
<CAPTION>
                                                         MULTI-STYLE                         AGGRESSIVE
                                                           EQUITY          CORE BOND           EQUITY           NON-US
                                                     FUND DIVISION<F*> FUND DIVISION<F*> FUND DIVISION<F*> FUND DIVISION<F*>
                                                     ----------------- ----------------- ----------------- -----------------
                                                            1997             1997              1997              1997
                                                     ----------------- ----------------- ----------------- -----------------
<S>                                                       <C>               <C>               <C>              <C>
Investment income:
   Dividend income                                        $   599           $ 2,483           $    23          $      0

Expenses:
   Mortality and expense charges - VGSP                      (996)             (408)             (505)             (496)
   Mortality and expense charges - Russell VUL             (1,582)           (1,146)             (682)             (649)
                                                          -------           -------           -------          --------
     Total expenses                                        (2,578)           (1,554)           (1,187)           (1,145)
                                                          -------           -------           -------          --------

Net investment income (loss)                               (1,979)              929            (1,164)           (1,145)
                                                          -------           -------           -------          --------

Net realized gain on investments:
   Realized gain from distributions                             0                 0                 0                 0
   Realized gain on sales                                   5,224               705             2,158                78
                                                          -------           -------           -------          --------

     Net realized gain on investments:                      5,224               705             2,158                78
                                                          -------           -------           -------          --------

Net unrealized gain (loss) on investments:
   Unrealized gain on investments,
       beginning of period                                      0                 0                 0                 0
   Unrealized gain (loss) on investments,
      end of period                                         1,553            27,482            23,627           (57,317)
                                                          -------           -------           -------          --------

       Net unrealized gain (loss) on investments            1,553            27,482            23,627           (57,317)
                                                          -------           -------           -------          --------

     Net gain (loss) on investments                         6,777            28,187            25,785           (57,239)
                                                          -------           -------           -------          --------
Net increase (decrease) in net assets
    resulting from operations                             $ 4,798           $29,116           $24,621          $(58,384)
                                                          =======           =======           =======          ========

<FN>
<F*>The Multi-Style Equity Fund, Core Bond Fund, Aggressive Equity Fund, and
    Non-US Fund began operations on January 2, 1997.

See accompanying notes to the financial statements.
</TABLE>


<PAGE> 75

<TABLE>
                                     GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                       STATEMENTS OF CHANGES IN NET ASSETS
                                   YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995
<CAPTION>
                                                          S & P 500 INDEX                      MONEY MARKET
                                                           FUND DIVISION                       FUND DIVISION
                                                ------------------------------------  ----------------------------------
                                                    1997        1996         1995        1997        1996        1995
                                                -----------  -----------  ----------  ----------  ----------  ----------
<S>                                             <C>          <C>          <C>         <C>         <C>         <C>
Operations:
   Net investment expense                       $  (125,228) $   (64,887) $  (35,665) $  (36,015) $  (40,126) $  (23,155)
   Net realized gain on investments               2,484,096      679,654     467,711      73,476     377,717     297,329
   Net unrealized gain (loss) on investments      1,526,899    1,130,969     861,314     183,867     (98,112)   (127,551)
                                                -----------  -----------  ----------  ----------  ----------  ----------

     Net increase in net assets
       resulting from operations                  3,885,767    1,745,736   1,293,360     221,328     239,479     146,623

   Net deposits into (deductions from)
     Separate Account                             2,209,424    8,067,322    (145,477)    932,501   3,557,381   2,340,021
                                                -----------  -----------  ----------  ----------  ----------  ----------

   Increase in net assets                          6,095,191    9,813,058   1,147,883   1,153,829   3,796,860   2,486,644
   Net assets, beginning of period               14,483,132    4,670,074   3,522,191   8,162,426   4,365,566   1,878,922
                                                -----------  -----------  ----------  ----------  ----------  ----------

   Net assets, end of period                    $20,578,323  $14,483,132  $4,670,074  $9,316,255  $8,162,426  $4,365,566
                                                ===========  ===========  ==========  ==========  ==========  ==========

See accompanying notes to the financial statements.                                                         (continued)
</TABLE>


<PAGE> 76

<TABLE>
                                    GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                      STATEMENTS OF CHANGES IN NET ASSETS
                                  YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995
<CAPTION>
                                                             BOND INDEX                         MANAGED EQUITY
                                                            FUND DIVISION                       FUND DIVISION
                                                ------------------------------------   ----------------------------------
                                                    1997        1996         1995          1997       1996        1995
                                                -----------  ----------  -----------   ----------  ----------  ----------
<S>                                             <C>          <C>         <C>          <C>          <C>         <C>
Operations:
   Net investment expense                       $   (22,907) $  (23,412) $   (18,655) $  (29,512)  $  (19,294) $  (16,965)
   Net realized gain (loss) on investments          (10,472)    480,309       38,220     346,937      304,052     192,457
   Net unrealized gain (loss) on investments        250,471    (253,664)     332,511     368,231      143,681     381,204
                                                -----------  ----------  -----------  ----------   ----------  ----------

     Net increase in net assets
       resulting from operations                    217,092     203,233      352,076     685,656      428,439     556,696

   Net deposits into (deductions from)
     Separate Account                            (3,532,130)  5,128,242   (1,271,114)    779,803      436,005    (487,360)
                                                -----------  ----------  -----------  ----------   ----------  ----------

     Increase (decrease) in net assets           (3,315,038)  5,331,475     (919,038)  1,465,459      864,444      69,336
   Net assets, beginning of period                6,763,582   1,432,107    2,351,145   2,769,856    1,905,412   1,836,076
                                                -----------  ----------  -----------  ----------   ----------  ----------

   Net assets, end of period                    $ 3,448,544  $6,763,582  $ 1,432,107  $4,235,315   $2,769,856  $1,905,412
                                                ===========  ==========  ===========  ==========   ==========  ==========

See accompanying notes to the financial statements.                                                           (continued)
</TABLE>



<PAGE> 77

<TABLE>
                                      GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                        STATEMENTS OF CHANGES IN NET ASSETS
                                    YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995
<CAPTION>
                                                           ASSET ALLOCATION                  INTERNATIONAL INDEX
                                                            FUND DIVISION                     FUND DIVISION<F*>
                                                -----------------------------------  ----------------------------------
                                                    1997        1996        1995        1997        1996        1995
                                                -----------  ----------  ----------  ----------  ----------  ----------
                                                <C>          <C>         <C>         <C>         <C>         <C>
Operations:
   Net investment expense                       $   (80,244) $  (58,754) $  (52,116) $  (62,954) $  (50,946) $  (40,101)
   Net realized gain on investments                 507,259     590,789     605,510     357,331     208,016     556,435
   Net unrealized gain (loss) on investments      1,104,802     459,911     963,246    (199,315)    228,045    (158,021)
                                                -----------  ----------  ----------  ----------  ----------  ----------

   Net increase in net assets
     resulting from operations                    1,531,817     991,946   1,516,640      95,062     385,115     358,313

   Net deposits into (deductions from)
     Separate Account                               909,812   1,086,684    (709,124)    979,833   1,016,960     789,597
                                                -----------  ----------  ----------  ----------  ----------  ----------

     Increase in net assets                       2,441,629   2,078,630     807,516   1,074,895   1,402,075   1,147,910
   Net assets, beginning of period                8,034,676   5,956,046   5,148,530   6,789,398   5,387,323   4,239,413
                                                -----------  ----------  ----------  ----------  ----------  ----------
   Net assets, end of period                    $10,476,305  $8,034,676  $5,956,046  $7,864,293  $6,789,398  $5,387,323
                                                ===========  ==========  ==========  ==========  ==========  ==========

<FN>
<F*>This fund was formerly known as the International Equity Fund.

See accompanying notes to the financial statements.                                                         (continued)
</TABLE>


<PAGE> 78

<TABLE>
                                   GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                     STATEMENTS OF CHANGES IN NET ASSETS
                                 YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995
<CAPTION>
                                                           MID-CAP EQUITY                      SMALL-CAP EQUITY
                                                          FUND DIVISION<F*>                     FUND DIVISION
                                                 ----------------------------------            ----------------
                                                    1997        1996        1995                  1997<F**>
                                                 ----------  ----------  ----------               ---------
<S>                                              <C>         <C>         <C>                     <C>
Operations:
   Net investment expense                        $  (40,537) $  (33,173) $  (31,649)             $   (2,283)
   Net realized gain on investments                 451,508   1,223,053     331,442                 150,417
   Net unrealized gain (loss) on investments        945,457    (440,160)    388,731                (133,375)
                                                 ----------  ----------  ----------              ----------

   Net increase in net assets
     resulting from operations                    1,356,428     749,720     688,524                  14,759

   Net deposits into (deductions from)
     Separate Account                               793,111    (860,933)    229,832               1,129,095
                                                 ----------  ----------  ----------              ----------

     Increase (decrease) in net assets            2,149,539    (111,213)    918,356               1,143,854
   Net assets, beginning of period                4,085,177   4,196,390   3,278,034                       0
                                                 ----------  ----------  ----------              ----------

   Net assets, end of period                     $6,234,716  $4,085,177  $4,196,390              $1,143,854
                                                 ==========  ==========  ==========              ==========
<FN>
<F*> This fund was formerly known as the Special Equity Fund.
<F**>The Small-Cap Equity Fund began operations on May 1, 1997.

See accompanying notes to the financial statements.                                             (continued)
</TABLE>


<PAGE> 79

<TABLE>
                                      GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                        STATEMENTS OF CHANGES IN NET ASSETS
                                    YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995
<CAPTION>
                                                           EQUITY-INCOME                              GROWTH
                                                           FUND DIVISION                          FUND DIVISION
                                                -------------------------------------  ------------------------------------
                                                    1997        1996          1995        1997         1996         1995
                                                -----------  -----------   ----------  -----------  -----------  ----------
<S>                                             <C>          <C>           <C>         <C>          <C>          <C>
Operations:
   Net investment income (expense)              $    75,885  $   (52,988)  $   63,048  $   (51,298) $   (63,148) $  (25,138)
   Net realized gain on investments               1,249,329      395,572      193,153      802,208      800,856     176,048
   Net unrealized gain on investments             1,801,581      660,736      850,722    2,688,958      537,783   1,450,103
                                                -----------  -----------   ----------  -----------  -----------  ----------

    Net increase in net assets
     resulting from operations                    3,126,795    1,003,320    1,106,923    3,439,868    1,275,491   1,601,013

    Net deposits into Separate Account            3,516,214    3,869,404    2,068,778    5,418,111    4,760,220   1,991,002
                                                -----------  -----------   ----------  -----------  -----------  ----------

     Increase in net assets                       6,643,009    4,872,724    3,175,701    8,857,979    6,035,711   3,592,015
   Net assets, beginning of period               10,352,808    5,480,084    2,304,383   13,370,612    7,334,901   3,742,886
                                                -----------  -----------   ----------  -----------  -----------  ----------

   Net assets, end of period                    $16,995,817  $10,352,808   $5,480,084  $22,228,591  $13,370,612  $7,334,901
                                                ===========  ===========   ==========  ===========  ===========  ==========

See accompanying notes to the financial statements.                                                         (continued)
</TABLE>


<PAGE> 80

<TABLE>
                                     GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                        STATEMENTS OF CHANGES IN NET ASSETS
                                    YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995
<CAPTION>
                                                              OVERSEAS                          ASSET MANAGER
                                                            FUND DIVISION                       FUND DIVISION<F*>
                                                 -----------------------------------    --------------------------------
                                                    1997        1996         1995         1997        1996        1995
                                                 ----------  ----------   ----------    --------    --------     -------
<S>                                              <C>         <C>          <C>           <C>         <C>          <C>
Operations:
   Net investment income (expense)               $   41,778  $    4,803   $  (14,017)   $  5,627    $  1,282     $   (52)
   Net realized gain on investments                 466,320      88,122       27,869      33,746       3,187          13
   Net unrealized gain on investments                62,543     428,439      247,043      34,466      18,014       1,779
                                                 ----------  ----------   ----------    --------    --------     -------

   Net increase in net assets
     resulting from operations                      570,641     521,364      260,895      73,839      22,483       1,740

   Net deposits into Separate Account             2,154,913   1,491,289    1,053,659     227,154     202,863      49,378
                                                 ----------  ----------   ----------    --------    --------     -------

     Increase in net assets                       2,725,554   2,012,653    1,314,554     300,993     225,346      51,118
   Net assets, beginning of period                5,445,930   3,433,277    2,118,723     276,464      51,118           0
                                                 ----------  ----------   ----------    --------    --------     -------

   Net assets, end of period                     $8,171,484  $5,445,930   $3,433,277    $577,457    $276,464     $51,118
                                                 ==========  ==========   ==========    ========    ========     =======


<FN>
<F*>The Asset Manager Fund began operations on July 19, 1995.

See accompanying notes to the financial statements.                                                         (continued)
</TABLE>



<PAGE> 81
<TABLE>
                                      GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                        STATEMENTS OF CHANGES IN NET ASSETS
                                    YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995
<CAPTION>
                                                             HIGH INCOME                      WORLDWIDE HARD ASSETS
                                                            FUND DIVISION                       FUND DIVISION<F*>
                                                 ----------------------------------    ---------------------------------
                                                    1997        1996       1995<F**>     1997        1996      1995<F**>
                                                 ----------  ----------    --------    --------    --------    ---------
<S>                                              <C>         <C>           <C>         <C>         <C>           <C>
Operations:
   Net investment income (expense)               $   77,610  $   22,992    $   (253)   $  1,531    $    285      $   18
   Net realized gain (loss) on investments           29,038       5,419       1,132       3,210       2,955          (5)
   Net unrealized gain (loss) on investments        163,711      54,725       2,337     (14,106)      2,976         370
                                                 ----------  ----------    --------    --------    --------      ------

   Net increase (decrease) in net assets
     resulting from operations                      270,359      83,136       3,216      (9,365)      6,216         383

   Net deposits into Separate Account               711,529     904,946     199,733      92,851     170,306       9,414
                                                 ----------  ----------    --------    --------    --------      ------

      Increase in net assets                        981,888     988,082     202,949      83,486     176,522       9,797
   Net assets, beginning of period                1,191,031     202,949           0     186,319       9,797           0
                                                 ----------  ----------    --------    --------    --------      ------

   Net assets, end of period                     $2,172,919  $1,191,031    $202,949    $269,805    $186,319      $9,797
                                                 ==========  ==========    ========    ========    ========      ======

<FN>
<F*> This fund was formerly known as the Gold & Natural Resources Fund.
<F**>The High Income Fund and the Worldwide Hard Assets Fund began operations on May 24, and August 9, 1995, respectively.

See accompanying notes to the financial statements.                                                            (continued)
</TABLE>



<PAGE> 82

<TABLE>
                                     GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                       STATEMENTS OF CHANGES IN NET ASSETS
                                          YEAR ENDED DECEMBER 31, 1997
<CAPTION>
                                                       MULTI-STYLE                         AGGRESSIVE
                                                         EQUITY          CORE BOND           EQUITY            NON-US
                                                    FUND DIVISION<F*> FUND DIVISION<F*> FUND DIVISION<F*>  FUND DIVISION<F*>
                                                    ----------------- ----------------- -----------------  -----------------
                                                          1997              1997              1997              1997
                                                    ----------------- ----------------- -----------------  -----------------
<S>                                                    <C>               <C>               <C>
Operations:
    Net investment income (expense)                    $   (1,979)       $      929        $   (1,164)         $ (1,145)
    Net realized gain on investments                        5,224               705             2,158                78
    Net unrealized gain (loss) on investments               1,553            27,482            23,627           (57,317)
                                                       ----------        ----------        ----------          --------

        Net increase (decrease) in net assets
            resulting from operations                       4,798            29,116            24,621           (58,384)

        Net deposits into Separate Account              2,534,482         1,125,291         1,320,804           842,227
                                                       ----------        ----------        ----------          --------

    Increase in net assets                              2,539,280         1,154,407         1,345,425           783,843
Net assets, beginning of period                                 0                 0                 0                 0
                                                       ----------        ----------        ----------          --------

Net assets, end of period                              $2,539,280        $1,154,407        $1,345,425          $783,843
                                                       ==========        ==========        ==========          ========

<FN>
<F*>The Multi-Style Equity Fund, Core Bond Fund, Aggressive Equity Fund, and Non-US Fund began operations on January 2,
    1997.

See accompanying notes to the financial statements.
</TABLE>


<PAGE> 83

<TABLE>
                                     GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                            SCHEDULE OF INVESTMENTS
                                               DECEMBER 31, 1997
<CAPTION>
                                                                        No. of Shares           Market Value
                                                                        -------------           ------------

<S>                                                                         <C>                 <C>
S & P 500 Index Fund
     General American Capital Company<F*>                                   522,436             $20,581,893

Money Market Fund
     General American Capital Company<F*>                                   471,869               8,600,564

Bond Index Fund
     General American Capital Company<F*>                                   148,761               3,450,248

Managed Equity Fund
     General American Capital Company<F*>                                   135,951               4,241,762

Asset Allocation Fund
     General American Capital Company<F*>                                   329,020              10,482,605

International Index Fund<F**>
     General American Capital Company<F*>                                   474,049               7,866,879

Mid-Cap Equity Fund<F***>
     General American Capital Company<F*>                                   282,331               6,232,329

Small-Cap Equity Fund
     General American Capital Company<F*>                                    23,695               1,143,813

Equity-Income Fund
     Variable Insurance Products Fund                                       700,210              17,001,106

Growth Fund
     Variable Insurance Products Fund                                       599,398              22,237,647

Overseas Fund
     Variable Insurance Products Fund                                       425,780               8,174,972

Asset Manager Fund
     Variable Insurance Products Fund II                                     32,084                 577,825

High Income Fund
     Variable Insurance Products Fund                                       160,163               2,175,014

Worldwide Hard Assets Fund<F****>
     Van Eck Worldwide Insurance Trust                                       17,172                 269,764

Multi-Style Equity Fund
     Russell Insurance Funds                                                198,618               2,538,339

Core Bond Fund
     Russell Insurance Funds                                                110,396               1,153,638

Aggressive Equity Fund
     Russell Insurance Funds                                                 99,947               1,344,291

Non-US Fund
     Russell Insurance Funds                                                 78,061                 782,951

<FN>
<F*>   These funds use consent dividending. See Note 2C.
<F**>  This fund was formerly known as the International Equity Fund.
<F***> This fund was formerly known as the Special Equity Fund.
<F****>This fund was formerly known as the Gold & Natural Resources Fund.
See accompanying notes to the financial statements.
</TABLE>



<PAGE> 84

             GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                 NOTES TO FINANCIAL STATEMENTS
                        DECEMBER 31, 1997

Note 1 - Organization

General American Separate Account Eleven (the Separate Account) commenced
operations on September 15, 1987 and is registered under the Investment
Company Act of 1940 (1940 Act) as a unit investment trust. The Separate
Account offers four products:  Variable Universal Life (VUL-95), Variable
General Select Plus (VGSP), Variable Universal Life (VUL-100), and Russell
Variable Universal Life (Russell VUL) that receive and invest net premiums
for flexible premium variable life insurance policies that are issued by
General American Life Insurance Company (General American). The Separate
Account is divided into eighteen Divisions. Each Division invests exclusively
in shares of a single Fund of either General American Capital Company,
Variable Insurance Products Fund, Variable Insurance Products Fund II, Van
Eck Worldwide Insurance Trust or Russell Insurance Funds which are open-end,
diversified management companies. The Funds of the General American Capital
Company, sponsored by General American, are the S & P 500 Index (formerly
Equity Index), Money Market, Bond Index, Managed Equity, Asset Allocation,
International Index (formerly International Equity), Mid-Cap Equity (formerly
Special Equity), and the Small-Cap Equity Fund Divisions. The Funds of the
Variable Insurance Products Fund, managed by Fidelity Management & Research
Company, are the Equity-Income, Growth, Overseas, and the High Income Fund
Divisions. The Funds of the Variable Insurance Products Fund II, managed by
Fidelity Management and Research Company is the Asset Manager Fund. The Fund
of the Van Eck Worldwide Insurance Trust, managed by Van Eck Associates
Corporation, is the Worldwide Hard Assets Fund, formerly known as the Gold
and Natural Resources Fund. The Funds of the Russell Variable Insurance
Product, managed by Frank Russell Investment Management Company are the
Multi-style Equity, Core Bond, Aggressive Equity, and Non-US Fund Divisions.
Policyholders have the option of directing their premium payments into one or
all of the Funds as well as into the general account of General American,
which is not generally subject to regulation under the Securities Act of 1933
or the 1940 Act.

Note 2 - Significant Accounting Policies

The following is a summary of significant accounting policies followed by the
Separate Account in the preparation of its financial statements. The policies
are in conformity with generally accepted accounting principles.

A.    Investments

      The Separate Accounts' investments in the eighteen Funds are valued
      daily based on the net asset values of the respective Fund shares held
      as reported to General American by General American Capital Company,
      Variable Insurance Products Fund, Variable Insurance Products Fund II,
      Van Eck Worldwide Insurance Trust, and Russell Insurance Funds. The
      specific identification method is used in determining the cost of
      shares sold on withdrawals by the Separate Account. Share transactions
      are recorded on the trade date, which is the same as the settlement
      date.

B.    Federal Income Taxes

      Under current federal income tax law, capital gains from sales of
      investments of the Separate Account are not taxable. Therefore, no
      federal income tax expense has been provided.

C.    Distribution of Income and Realized Capital Gains

      General American Capital Company follows the federal income tax
      practice known as consent dividending, whereby substantially all of its
      net investment income and realized gains are deemed to be passed
      through to the Separate Account. As a result, General American Capital
      Company does not pay any dividends or capital gain distributions.
      During December of each year, accumulated investment income and capital
      gains of the underlying Capital Company Fund are allocated to the
      Separate Account by increasing the cost basis and recognizing a capital
      gain in the Separate Account. The Variable Insurance Products Fund,
      Variable Insurance Products Fund II, Van Eck Worldwide Insurance Trust
      and Russell Insurance Funds intend to pay out all of their net
      investment income and net realized capital gains each year. Dividends
      from the funds are distributed at least annually on a per share basis
      and are recorded on the ex dividend date. Normally, net realized
      capital gains, if any, are distributed each year for each fund. Such
      income and capital gain distributions are automatically reinvested in
      additional shares of the funds.



<PAGE> 85


                GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                     NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1997

D.    Use of Estimates

      The preparation of financial statements in conformity with generally
      accepted accounting principles requires management to make estimates
      and assumptions that affect the reported amounts of assets and
      liabilities and disclosure of contingent assets and liabilities at the
      date of the financial statements and the reported amounts of increase
      and decrease in net assets from operations during the period. Actual
      results could differ from those estimates.

Note 3 - Policy Charges

Charges are deducted from premiums and paid to General American for providing
the insurance benefits set forth in the contracts and any additional benefits
added by rider, administering the policies, reimbursement of expenses
incurred in distributing the policies, and assuming certain risks in
connection with the policies.

Prior to the allocation of net premiums among General American's general
account and the Fund Divisions of the Separate Account,  premium payments are
reduced by premium expense charges, which consist of a sales charge and a
charge for premium taxes. The premium payment, less the premium expense
charge, equals the net premium.

      Sales Charge:  A sales charge equal to 6% is deducted from each VUL-95
      -------------
      premium paid. A sales charge of 5% in years one through ten and 2.25%
      thereafter is deducted from each VGSP premium paid. A maximum sales
      charge of 5% in years one through ten and a maximum 2.25% thereafter
      based on initial deposit is deducted from each Russell VUL premium
      paid. This charge is deducted to partially reimburse General American
      for expenses incurred in distributing the policy and any additional
      benefits provided by rider. No sales charge is deducted from VUL-100
      premiums.

      Premium Taxes:  Various state and political subdivisions impose a tax
      --------------
      on premiums received by insurance companies. Premium taxes vary from
      state to state. A deduction of 2% of each VUL-95 premium, 2.5% of each
      VGSP premium, 2.10% of each VUL-100 premium, and 2.5% of each Russell
      VUL premium is made from each premium payment for these taxes. In
      addition, a 1.25% deduction is taken from VUL-100 premiums to cover the
      company's Federal income tax costs attributable to the amount of
      premium received.

Charges are deducted monthly from the cash value of each policy to compensate
General American for (a) certain administrative costs; (b) insurance
underwriting and acquisition expenses in connection with issuing a policy;
(c) the cost of insurance, and (d) the cost of optional benefits added by
rider.

      Administrative Charge:  General American has responsibility for the
      ----------------------
      administration of the policies and the Separate Account. As
      reimbursement for administrative expenses related to the maintenance of
      each policy and the Separate Account, General American assesses a
      monthly administrative charge against each policy. This charge is $10
      per month for a standard policy and $12 per month for a pension policy
      during the first 12 policy months and $4 (standard) and $6 (pension)
      per month for all policy months beyond the 12th for VUL-95 contracts.
      The charge is $4 per month for VGSP and Russell VUL contracts. The
      charge is $13 per month during the first 12 policy months and $6 per
      month thereafter for VUL-100 contracts.

      Insurance Underwriting and Acquisition Expense Charge:  An additional
      ------------------------------------------------------
      administrative charge is deducted from the policy cash value for VUL-95
      as part of the monthly deduction during the first 12 policy months and
      for the first 12 policy months following an increase in the face
      amount. The charge is $0.08 per month multiplied by the face amount
      divided by 1,000. For VUL-100, the charge during the first 12 policy
      months is $0.16 per month multiplied by the face amount divided by
      1,000, and in all policy years thereafter, the charge is $0.01 per
      month multiplied by the face amount divided by 1,000.



<PAGE> 86

                  GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                       NOTES TO FINANCIAL STATEMENTS
                              DECEMBER 31, 1997

      Cost of Insurance:  The cost of insurance is deducted on each monthly
      ------------------
      anniversary date for the following policy month. Because the cost of
      insurance depends upon a number of variables, the cost varies for each
      policy month. The cost of insurance is determined separately for the
      initial face amount and for any subsequent increases in face amount.
      General American determines the monthly cost of insurance charge by
      multiplying the applicable cost of insurance rate or rates by the net
      amount at risk for each policy month.

      Optional Rider Benefits Charge:  This monthly deduction includes
      -------------------------------
      charges for any additional benefits provided by rider.

      Contingent Deferred Sales Charge:  During the first ten policy years
      ---------------------------------
      for VUL-95, VGSP, and Russell VUL, and the first fifteen years for VUL-
      100, General American also assesses a charge upon surrender or lapse of
      a Policy, a requested decrease in face amount, or a partial withdrawal
      that causes the face amount to decrease. The amount of the charge
      assessed depends on a number of factors, including whether the event is
      a full surrender or lapse or only a decrease in face amount, the amount
      of premiums received to date by General American, and the policy year
      in which the surrender or other event takes place.

Mortality and Expense Charge:  In addition to the above charges, a daily
- -----------------------------
charge is made at the separate account level for the mortality and expense
risks assumed by General American. General American deducts a daily charge
from the Separate Account at the rate of .002319% for VUL-95, .0019111% for
VGSP, .002455% for VUL-100, and .001366% for Russell VUL of the net assets of
each division of the Separate Account, which equals an annual rate of .85%,
 .70%, .90%, and .50% for VUL-95, VGSP, VUL-100, and Russell VUL,
respectively. VUL-95, VGSP, VUL-100, and Russell VUL mortality and expense
charges for 1997 were $398,648, $160,175,  $174,234,  and $5,685,
respectively. The mortality risk assumed by General American is the risk that
those insured may die sooner than anticipated and therefore, that General
American will pay an aggregate amount of death benefits greater than
anticipated. The expense risk assumed is that expenses incurred in issuing
and administering the policy will exceed the amounts realized from the
administrative charges assessed against the policy.

NOTE 4 - INVESTMENT OBJECTIVES, MANAGER CHANGES AND NEW DIVISIONS

Effective January 1, 1997, the International Equity Fund became the
International Index Fund. The investment objective of the International Index
Fund is to obtain investment results that parallel the price and yield
performance of publicly-traded common stocks in the Morgan Stanley Capital
International Europe, Australia, and Far East Index ("EAFE Index"). The
portfolio manager of the International Index Fund is Conning Asset Management
Company and the management fee for the fund is .50% on the first $10 million
in assets, .40% on the balance over $10 million and less than $20 million and
 .30% on any balance in excess of $20 million.

Effective January 1, 1997, the Special Equity Fund became the Mid-Cap Equity
Fund. The investment objective of the Mid-Cap Equity Fund is to seek
sustained growth of capital by investing primarily in common stocks of United
States-bases publicly traded companies with "medium market capitalization".
"Medium market capitalization companies" are those whose market
capitalization falls within the range of the S&P MidCap 400 at the time of
the Fund's investment. The portfolio manager of the Mid-Cap Equity Fund is
Conning Asset Management Company and the total management fee rate remained
unchanged from that of the Special Equity Fund.

On March 1, 1997, Conning Asset Management Company became the manager of the
Managed Equity Fund. The management fee is .40% on the first $10 million in
assets, .30% on the balance over $10 million and less than $30 million, and
 .25% on the balance in excess of $30 million.



<PAGE> 87


             GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                   NOTES TO FINANCIAL STATEMENTS
                         DECEMBER 31, 1997

On January 2, 1997, four new divisions and a new product -Russell VUL- were
added to Separate Account Eleven. The four divisions were the Multi-Style
Equity, Core Bond, Aggressive Equity and Non-US. The underlying funds in
these divisions are offered by Russell Insurance Funds and managed by Frank
Russell Company. The investment objectives of each of these new divisions are
as follows:

Multi-Style Equity Fund - To provide income and capital growth by investing
- -----------------------
principally in equity securities.

Core Bond Fund - To provide effective diversification against equities and a
- --------------
stable level of cash flow by investing in fixed income securities.

Aggressive Equity Fund - To maximize total return through capital
- ----------------------
appreciation and by assuming a higher level of volatility than is ordinarily
expected from the Multi-Style Equity Fund, while still investing in equity
securities.

Non-US Fund - To provide favorable total return and additional
- -----------
diversification for United States investors by investing primarily in equity
and fixed income securities of non-US companies and securities issued by
non-United States governments.

The underlying products currently offered by these divisions are Russell VUL
and VGSP.

On May 1, 1997, the Small Cap Equity division was added to Separate Account
Eleven. The underlying fund in this division is offered by General American
Capital Company and is managed by Conning Asset Management Company. The
investment objective of the fund is to provide a rate of return that
corresponds to the performance of the common stock of small companies, while
incurring a level of risk that is generally equal to the risks associated
with small company common stock. The Fund attempts to duplicate the
performance of the smallest 20% of companies based on capitalization size,
that are based in the United States and listed on the New York Stock
Exchange.

The underlying products currently offered by this division are VUL-95, VGSP,
and VUL-100.



<PAGE> 88


            GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                 NOTES TO FINANCIAL STATEMENTS
                       DECEMBER 31, 1997

NOTE 5 - PURCHASES AND SALES

During the year ended December 31, 1997, purchases including net realized
gain and income from distribution and proceeds from sales of General American
Capital Company shares were as follows:

<TABLE>
<CAPTION>
               S & P 500       Money        Bond         Managed       Asset     International   Mid-Cap      Small-Cap
                 Index        Market       Index         Equity     Allocation      Index        Equity        Equity
                 Fund          Fund         Fund          Fund         Fund          Fund         Fund          Fund
              ----------   -----------   ----------    ----------   ----------   ------------- ----------    ----------
<S>           <C>          <C>           <C>           <C>          <C>           <C>          <C>           <C>
Purchases     $8,442,192   $18,247,884   $1,749,901    $1,578,051   $2,343,633    $1,765,214   $2,156,245    $1,293,907
              ==========   ===========   ==========    ==========   ==========    ==========   ==========    ==========
Sales         $5,448,171   $17,983,425   $5,140,723    $  590,072   $1,218,119    $  628,010   $1,147,830    $   17,782
              ==========   ===========   ==========    ==========   ==========    ==========   ==========    ==========
</TABLE>

During the year ended December 31, 1997, purchases (including dividend
reinvestment) and proceeds from sales of Variable Insurance Products Fund
Shares were as follows:

<TABLE>
<CAPTION>
                                 Equity-Income         Growth           Overseas         High Income
                                      Fund              Fund              Fund              Fund
                                 -------------       ----------        ----------        -----------
<S>                                <C>               <C>               <C>               <C>
Purchases                          $5,671,668        $6,780,325        $3,016,982        $1,043,519
                                   ==========        ==========        ==========        ==========
Sales                              $1,100,161        $  960,461        $  418,954        $  240,128
                                   ==========        ==========        ==========        ==========
</TABLE>

During the year ended December 31, 1997, purchases (including dividend
reinvestment) and proceeds from sales of Variable Insurance Products Fund II
shares were as follows:

<TABLE>
<CAPTION>
                            Asset Manager
                                 Fund
                            -------------
<S>                            <C>
Purchases                      $367,321
                               ========
Sales                          $111,483
                               ========
</TABLE>

During the year ended December 31, 1997, purchases (including dividend
reinvestment) and proceeds from sales of Van Eck Worldwide Insurance Trust
shares were as follows:

<TABLE>
<CAPTION>
                            Worldwide Hard
                             Assets Fund
                            --------------
<S>                            <C>
Purchases                      $152,061
                               ========
Sales                          $ 53,087
                               ========
</TABLE>

During the year ended December 31, 1997, purchases (including dividend
reinvestment) and proceeds from sales of Russell Insurance Funds shares were as
follows:

<TABLE>
<CAPTION>
                                   Multi-Style        Core Bond        Aggressive           Non-US
                                   Equity Fund          Fund           Equity Fund           Fund
                                   -----------       ----------        -----------         --------
<S>                                <C>               <C>               <C>                 <C>
Purchases                          $2,574,829        $1,160,983        $1,338,577          $863,517
                                   ==========        ==========        ==========          ========
Sales                              $   43,266        $   35,533        $   20,072          $ 23,327
                                   ==========        ==========        ==========          ========
</TABLE>


<PAGE> 89


                GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                      NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1997

NOTE 6 - ACCUMULATION UNIT ACTIVITY

The following is a summary of the accumulation unit activity for the years
ended December 31, 1997, 1996, and 1995:

<TABLE>
<CAPTION>

                                                            S & P 500 INDEX                     MONEY MARKET
                                                             FUND DIVISION                      FUND DIVISION
                                                   ---------------------------------   --------------------------------
                                                     1997         1996       1995        1997       1996         1995
                                                   --------    --------   ----------   --------  ----------    --------
<S>                                                <C>          <C>        <C>         <C>       <C>           <C>
Variable Universal Life-95:
   Deposits                                          70,404      56,960      78,391      98,719      52,946     206,798
   Withdrawals                                      (29,686)    (32,408)   (101,054)   (110,821)    (79,319)   (215,226)
   Outstanding units, beginning of year             195,587     171,035     193,698      58,805      85,178      93,606
                                                   --------     -------    --------    --------  ----------    --------

   Outstanding units, end of year                   236,305     195,587     171,035      46,703      58,805      85,178
                                                   ========     =======    ========    ========  ==========    ========

Variable General Select Plus:
   Deposits                                         146,632     376,931      30,100     942,448   1,489,642     344,162
   Withdrawals                                     (305,772)    (16,019)    (15,451)   (900,950) (1,173,354)   (215,211)
   Outstanding units, beginning of year             407,634      46,722      32,073     494,355     178,067      49,116
                                                   --------     -------    --------    --------  ----------    --------

   Outstanding units, end of year                   248,494     407,634      46,722     535,853     494,355     178,067
                                                   ========     =======    ========    ========  ==========    ========
Variable Universal Life-100:<F*>
   Deposits                                         212,106     151,173      14,240     738,912     729,350     214,797
   Withdrawals                                      (41,462)    (42,505)       (687)   (707,676)   (698,266)   (110,989)
   Outstanding units, beginning of period           122,221      13,553           0     134,892     103,808           0
                                                   --------     -------    --------    --------  ----------    --------

   Outstanding units, end of period                 292,865     122,221      13,553     166,128     134,892     103,808
                                                   ========     =======    ========    ========  ==========    ========


Russell Variable Universal Life:<F**>                                                   435,785
   Deposits                                                                            (427,238)
   Withdrawals                                                                                0
                                                                                       --------
   Outstanding units, beginning of period

   Outstanding units, end of period                                                       8,547
                                                                                       ========

<FN>

<F*> The Variable Universal Life 100 product was introduced in 1995, and the
     first deposit was received on June 7, 1995.
<F**>The Russell Variable Universal Life product was introduced in 1997, and
     the first deposit was received on May 6, 1997.
                                                                                                            (continued)

</TABLE>

$" "

                    GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                          NOTES TO FINANCIAL STATEMENTS
                               DECEMBER 31, 1997

NOTE 6 - ACCUMULATION UNIT ACTIVITY (CONTINUED)

The following is a summary of the accumulation unit activity for the years ended
December 31, 1997, 1996, and 1995:

<TABLE>
<CAPTION>

                                                             BOND INDEX                         MANAGED EQUITY
                                                            FUND DIVISION                       FUND DIVISION
                                                   ---------------------------------    -------------------------------
                                                     1997         1996       1995        1997        1996         1995
                                                   --------     -------    --------     -------     -------     -------
<S>                                                <C>          <C>        <C>          <C>         <C>
Variable Universal Life-95:
   Deposits                                          45,996      20,690      28,341      20,213      22,639      37,042
   Withdrawals                                      (19,985)    (19,502)   (102,229)    (19,170)    (23,620)    (68,803)
   Outstanding units, beginning of year              71,443      70,255     144,143      91,667      92,648     124,409
                                                   --------     -------    --------     -------     -------     -------

   Outstanding units, end of year                    97,454      71,443      70,255      92,710      91,667      92,648
                                                   ========     =======    ========     =======     =======     =======

Variable General Select Plus:
   Deposits                                          26,599     422,790       5,765      22,411      20,875       5,835
   Withdrawals                                     (398,540)     (6,268)     (1,249)    (10,526)     (1,816)       (595)
   Outstanding units, beginning of year             422,341       5,819       1,303      25,596       6,537       1,297
                                                   --------     -------    --------     -------     -------     -------

   Outstanding units, end of year                    50,400     422,341       5,819      37,481      25,596       6,537
                                                   ========     =======    ========     =======     =======     =======

Variable Universal Life-100:<F*>
   Deposits                                          38,781      31,945       1,670      38,918      15,297       1,823
   Withdrawals                                       (8,471)     (8,214)        (75)     (8,793)     (2,675)       (168)
   Outstanding units, beginning of period            25,326       1,595           0      14,277       1,655           0
                                                   --------     -------    --------     -------     -------     -------

   Outstanding units, end of period                  55,636      25,326       1,595      44,402      14,277       1,655
                                                   ========     =======    ========     =======     =======     =======


<FN>

<F*> The Variable Universal Life 100 product was introduced in 1995, and the
     first deposit was received on June 7, 1995.

                                                                                                         (continued)
</TABLE>



<PAGE> 90

                GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                     NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1997

NOTE 6 - ACCUMULATION UNIT ACTIVITY (CONTINUED)

The following is a summary of the accumulation unit activity for the years
ended December 31, 1997, 1996, and 1995:

<TABLE>
<CAPTION>

                                                            ASSET ALLOCATION                  INTERNATIONAL INDEX
                                                              FUND DIVISION                     FUND DIVISION<F*>
                                                    -------------------------------     -------------------------------
                                                      1997       1996        1995         1997        1996        1995
                                                    -------     -------     -------     -------     -------     -------
<S>                                                 <C>         <C>         <C>         <C>         <C>         <C>
Variable Universal Life-95:
   Deposits                                          58,255      67,461      80,183      56,157      60,637      74,018
   Withdrawals                                      (49,785)    (33,247)    (98,461)    (45,488)    (32,650)    (28,390)
   Outstanding units, beginning of  year            274,368     240,154     258,432     164,557     136,570      90,942
                                                    -------     -------     -------     -------     -------     -------

   Outstanding units, end of year                   282,838     274,368     240,154     175,226     164,557     136,570
                                                    =======     =======     =======     =======     =======     =======

Variable General Select Plus:
   Deposits                                          21,682      21,668      12,925      35,709      24,970      16,837
   Withdrawals                                      (10,372)    (18,560)    (31,947)    (10,776)    (12,229)     (6,722)
   Outstanding units, beginning of year              61,197      58,089      77,111      45,125      32,384      22,269
                                                    -------     -------     -------     -------     -------     -------

   Outstanding units, end of year                    72,507      61,197      58,089      70,058      45,125      32,384
                                                    =======     =======     =======     =======     =======     =======

Variable Universal Life-100:<F**>
   Deposits                                          44,721      23,767       1,072      56,601      46,973       4,468
   Withdrawals                                      (11,617)     (2,830)        (39)    (15,926)     (7,916)       (777)
   Outstanding units, beginning of year              21,970       1,033           0      42,748       3,691           0
                                                    -------     -------     -------     -------     -------     -------

   Outstanding units, end of year                    55,074      21,970       1,033      83,423      42,748       3,691
                                                    =======     =======     =======     =======     =======     =======

General American Life Insurance Company
   seed money:
   Deposits                                               0           0           0           0           0           0
   Withdrawals                                            0           0           0           0           0           0
   Outstanding units, beginning of year                   0           0           0     200,000     200,000     200,000
                                                    -------     -------     -------     -------     -------     -------

Outstanding units, end of year                            0           0           0     200,000     200,000     200,000
                                                    =======     =======     =======     =======     =======     =======

<FN>

<F*>  This fund was formerly known as the International Equity Fund.
<F**> The Variable Universal Life 100 product was introduced in 1995, and the
      first deposit was received on June 7, 1995.

                                                                                                       (continued)
</TABLE>



<PAGE> 91

               GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                    NOTES TO FINANCIAL STATEMENTS
                         DECEMBER 31, 1997

NOTE 6 - ACCUMULATION UNIT ACTIVITY (CONTINUED)

The following is a summary of the accumulation unit activity for the years
ended December 31, 1997, 1996, and 1995,  for the Mid-Cap Equity Fund
Division and the period ended December 31, 1997, for the Small-Cap Equity Fund
Division:

<TABLE>
<CAPTION>

                                                                         MID-CAP EQUITY                     SMALL-CAP EQUITY
                                                                        FUND DIVISION<F*>                    FUND DIVISION
                                                                -------------------------------     -------------------------------
                                                                  1997       1996         1995                  1997<F***>
                                                                -------    --------     -------                 ----------
<S>                                                             <C>        <C>          <C>                      <C>
Variable Universal Life - 95:
   Deposits                                                      50,013      67,217      94,909                  35,503
   Withdrawals                                                  (61,032)    (50,100)    (88,190)                   (326)
   Outstanding units, beginning of period                       185,140     168,023     161,304                       0
                                                                -------     -------     -------                  ------

   Outstanding units, end of period                             174,121     185,140     168,023                  35,177
                                                                =======     =======     =======                  ======

Variable General Select Plus:
   Deposits                                                      43,764      17,983      22,352                  30,298
   Withdrawals                                                  (14,054)    (16,026)    (12,685)                   (271)
   Outstanding units, beginning of period                        48,209      46,252      36,585                       0
                                                                -------     -------     -------                  ------

   Outstanding units, end of period                              77,919      48,209      46,252                  30,027
                                                                =======     =======     =======                  ======

Variable Universal Life - 100:<F**>
   Deposits                                                      36,664      35,395       4,498                  23,110
   Withdrawals                                                  (15,674)     (6,929)       (725)                   (540)
   Outstanding units, beginning of period                        32,239       3,773           0                       0
                                                                -------     -------     -------                  ------

   Outstanding units, end of period                              53,229      32,239       3,773                  22,570
                                                                =======     =======     =======                  ======

General American Life Insurance Company
   seed money:
      Deposits                                                        0           0           0
      Withdrawals                                                     0    (100,000)          0
      Outstanding units, beginning of year                            0     100,000     100,000
                                                                -------     -------     -------

      Outstanding units, end of year                                  0           0     100,000
                                                                =======     =======     =======

<FN>

<F*>   This fund was formerly known as the Special Equity Fund.
<F**>  The Variable Universal Life 100 product was introduced in 1995, and the
       first deposit was received on June 7, 1995.
<F***> The Small-Cap Equity Fund began operations on May 1, 1997.

                                                                                                    (continued)

</TABLE>



<PAGE> 92

              GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                  NOTES TO FINANCIAL STATEMENTS
                         DECEMBER 31, 1997

NOTE 6 - ACCUMULATION UNIT ACTIVITY (CONTINUED)

The following is a summary of the accumulation unit activity for the years
ended December 31, 1997, 1996, and 1995:

<TABLE>
<CAPTION>

                                                              EQUITY-INCOME                         GROWTH
                                                              FUND DIVISION                      FUND DIVISION
                                                    -------------------------------     -------------------------------
                                                      1997        1996        1995        1997       1996         1995
                                                    -------     -------     -------     -------    --------     -------
<S>                                                 <C>         <C>         <C>         <C>        <C>          <C>
Variable Universal Life-95:
   Deposits                                          73,369     100,383     143,543     110,237     141,831     181,296
   Withdrawals                                      (68,932)    (61,252)    (48,670)    (69,361)   (101,041)    (80,832)
   Outstanding units, beginning of year             287,907     248,776     153,903     367,037     326,247     225,783
                                                    -------     -------     -------     -------    --------     -------

   Outstanding units, end of year                   292,344     287,907     248,776     407,913     367,037     326,247
                                                    =======     =======     =======     =======    ========     =======

Variable General Select Plus:
   Deposits                                         107,293      95,653      78,040     151,169     136,928      90,761
   Withdrawals                                      (41,943)    (24,220)    (34,513)    (56,898)    (38,737)    (60,661)
   Outstanding units, beginning of year             160,791      89,358      45,831     233,747     135,556     105,456
                                                    -------     -------     -------     -------    --------     -------

   Outstanding units, end of year                   226,141     160,791      89,358     328,018     233,747     135,556
                                                    =======     =======     =======     =======    ========     =======

Variable Universal Life-100:<F*>
   Deposits                                         161,018     167,806      20,481     227,448     213,702      25,375
   Withdrawals                                      (42,604)    (22,709)     (1,718)    (64,065)    (38,214)     (1,865)
   Outstanding units, beginning of period           163,860      18,763           0     198,998      23,510           0
                                                    -------     -------     -------     -------    --------     -------

   Outstanding units, end of period                 282,274     163,860      18,763     362,381     198,998      23,510
                                                    =======     =======     =======     =======    ========     =======



<FN>

<F*> The Variable Universal Life 100 product was introduced in 1995, and the
     first deposit was received on June 7, 1995.

                                                                                                  (continued)
</TABLE>



<PAGE> 93

            GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                NOTES TO FINANCIAL STATEMENTS
                      DECEMBER 31, 1997

NOTE 6 - ACCUMULATION UNIT ACTIVITY (CONTINUED)

The following is a summary of the accumulation unit activity for the years
ended December 31, 1997, 1996, and 1995,  for the Overseas Fund Division
and for the years ended December 31, 1997, and 1996, and the period ended
December 31, 1995, for the Asset Manager Division:.



<TABLE>
<CAPTION>

                                                               OVERSEAS                           ASSET MANAGER
                                                             FUND DIVISION                        FUND DIVISION
                                                    -------------------------------      ---------------------------------
                                                      1997       1996        1995         1997        1996        1995<F*>
                                                    -------     -------     -------      ------      ------       --------
<S>                                                 <C>         <C>         <C>          <C>         <C>          <C>
Variable Universal Life-95:
   Deposits                                          73,211      86,129      97,609       1,053       1,196         331
   Withdrawals                                      (33,419)    (57,328)    (42,775)       (363)        (80)         (4)
   Outstanding units, beginning of period           202,771     173,970     119,136       1,443         327           0
                                                    -------     -------     -------      ------      ------       -----

   Outstanding units, end of period                 242,563     202,771     173,970       2,132       1,443         327
                                                    =======     =======     =======      ======      ======       =====

Variable General Select Plus:
   Deposits                                          78,015      59,185      46,058       4,792       4,133       1,534
   Withdrawals                                      (24,003)    (18,099)    (24,367)     (1,323)     (1,450)         (6)
   Outstanding units, beginning of period           114,696      73,610      51,919       4,211       1,528           0
                                                    -------     -------     -------      ------      ------       -----

   Outstanding units, end of period                 168,708     114,696      73,610       7,680       4,211       1,528
                                                    =======     =======     =======      ======      ======       =====

Variable Universal Life-100:<F**>
   Deposits                                          61,939      59,253       9,829      19,775      17,799       3,044
   Withdrawals                                      (16,003)    (12,929)     (1,146)     (6,893)     (3,550)       (100)
   Outstanding units, beginning of period            55,007       8,683           0      17,193       2,944           0
                                                    -------     -------     -------      ------      ------       -----

   Outstanding units, end of period                 100,943      55,007       8,683      30,075      17,193       2,944
                                                    =======     =======     =======      ======      ======       =====


<FN>

<F*> The Asset Manager fund began operations on July 19, 1995.
<F**>The Variable Universal Life 100 product was introduced in 1995, and the
     first deposit was received on June 7, 1995.
                                                                                                    (continued)
</TABLE>



<PAGE> 94

               GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                    NOTES TO FINANCIAL STATEMENTS
                         DECEMBER 31, 1997

NOTE 6 - ACCUMULATION UNIT ACTIVITY (CONTINUED)

The following is a summary of the accumulation unit activity for the years
ended December 31, 1997, and 1996, and the period ended December 31, 1995:

<TABLE>
<CAPTION>

                                                               HIGH INCOME                     WORLDWIDE HARD ASSETS
                                                               FUND DIVISION                    FUND DIVISION<F**>
                                                    ----------------------------------   ---------------------------------
                                                      1997        1996        1995<F*>    1997         1996       1995<F*>
                                                    -------      ------       --------   ------       -----       --------
<S>                                                 <C>          <C>          <C>        <C>         <C>            <C>
Variable Universal Life-95:
   Deposits                                           8,197      18,576       6,217       5,256       6,777         135
   Withdrawals                                      (10,956)     (3,225)       (237)       (857)       (976)         (9)
   Outstanding units, beginning of period            21,331       5,980           0       5,927         126           0
                                                    -------      ------       -----      ------      ------         ---

   Outstanding units, end of period                  18,572      21,331       5,980      10,326       5,927         126
                                                    =======      ======       =====      ======      ======         ===

Variable General Select Plus:
   Deposits                                          36,763      32,705       6,436       1,994       4,222           0
   Withdrawals                                       (8,788)     (2,369)       (115)     (3,232)        (92)          0
   Outstanding units, beginning of period            36,657       6,321           0       4,130           0           0
                                                    -------      ------       -----      ------      ------         ---

   Outstanding units, end of period                  64,632      36,657       6,321       2,892       4,130           0
                                                    =======      ======       =====      ======      ======         ===

Variable Universal Life-100:<F***>
   Deposits                                          39,145      41,415       6,662       7,159       6,746         890
   Withdrawals                                       (9,470)     (8,355)       (159)     (2,531)     (1,660)        (31)
   Outstanding units, beginning of period            39,563       6,503           0       5,945         859           0
                                                    -------      ------       -----      ------      ------         ---

   Outstanding units, end of period                  69,238      39,563       6,503      10,573       5,945         859
                                                    =======      ======       =====      ======      ======         ===


<FN>

<F*>  The High Income Fund and Worldwide Hard Assets Fund began operations on May
      24, and August 9, 1995, respectively.
<F**> This fund was formerly known as the Gold & Natural Resources Fund.
<F***>The Variable Universal Life 100 product was introduced in 1995, and the
      first deposit was received on June 7, 1995.
                                                                                                    (continued)

</TABLE>



<PAGE> 95

                GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                     NOTES TO FINANCIAL STATEMENTS
                          DECEMBER 31, 1997

NOTE 6 - ACCUMULATION UNIT ACTIVITY (CONTINUED)

The following is a summary of the accumulation unit activity for the period
ended December 31, 1997:

<TABLE>
<CAPTION>




                                                        MULTI-STYLE                         AGGRESSIVE
                                                           EQUITY          CORE BOND          EQUITY            NON-US
                                                       FUND DIVISION     FUND DIVISION     FUND DIVISION     FUND DIVISION
                                                       -------------     -------------     --------------    -------------
                                                          1997<F*>          1997<F*>          1997<F*>          1997<F*>
                                                       -------------     -------------     --------------    -------------
<S>                                                       <C>                <C>               <C>               <C>
Variable General Select Plus:<F**>
   Deposits                                                47,597            21,805            25,379            28,863
   Withdrawals                                               (667)             (391)             (279)             (285)
   Outstanding units, beginning of period                       0                 0                 0                 0
                                                          -------            ------            ------            ------

   Outstanding units, end of period                        46,930            21,414            25,100            28,578
                                                          =======            ======            ======            ======

Russell Variable Universal Life:<F***>
   Deposits                                               153,054            86,149            75,650            50,101
   Withdrawals                                             (1,563)           (2,024)             (494)           (1,018)
   Outstanding units, beginning of period                       0                 0                 0                 0
                                                          -------            ------            ------            ------

   Outstanding units, end of period                       151,491            84,125            75,156            49,083
                                                          =======            ======            ======            ======


<FN>

<F*>  The Multi-Style Equity Fund, Core Bond Fund, Aggressive Equity Fund, and
      Non-US Fund began operations on January 2, 1997.
<F**> The Variable General Select Plus product was introduced in 1997, and the
      first deposit was received on June 26, 1997.
<F***>The Russell Variable Universal Life product was introduced in 1997, and
      the first deposit was received on June 6, 1997.

</TABLE>



<PAGE> 96

           GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                NOTES TO FINANCIAL STATEMENTS
                     DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT

Deposits into the Separate Account are used to purchase shares in the
Capital Company, Variable Insurance Products Funds, Variable Insurance
Products Fund II, Van Eck Worldwide Insurance Trust, or Russell Insurance
Funds. Net deposits represent the amounts available for investment in such
shares after deduction of sales charges, premium taxes, administrative
costs, insurance, underwriting and acquisition expense, cost of insurance,
and cost of optional benefits by rider. Realized and unrealized capital
gains (losses) have been excluded from net deposits into the Separate
Account because they have been included in increase (decrease) in net assets
resulting from operations in the Statements or Changes in Net Assets.


Variable Universal Life-95:
- ---------------------------

<TABLE>
<CAPTION>

                                                           S & P 500 INDEX                             MONEY MARKET
                                                            FUND DIVISION                             FUND DIVISION
                                                 -----------------------------------      ------------------------------------
                                                    1997        1996        1995             1997          1996       1995
                                                 ----------  ----------  -----------      -----------   ---------  -----------
<S>                                              <C>         <C>         <C>              <C>           <C>        <C>
Total gross deposits                             $1,099,723  $1,063,999  $   919,322      $ 1,794,475   $ 575,302  $ 2,001,421
Transfers between fund divisions and
   General American                                 931,860     139,650      472,868       (1,471,521)   (728,445)  (1,597,558)
Surrenders and withdrawals                         (144,131)    (82,719)  (1,380,995)         (20,934)   (107,442)    (346,828)
                                                 ----------  ----------  -----------      -----------   ---------  -----------

Total gross deposits, transfers between
   fund divisions and surrenders                  1,887,452   1,120,930       11,195          302,020    (260,585)      57,035
                                                 ----------  ----------  -----------      -----------   ---------  -----------
Deductions:
   Premium load charges                              84,994      84,266       82,459          371,169      46,330      194,508
   Cost of insurance and administrative expenses    481,051     430,221      435,147          135,973     105,165      329,711
                                                 ----------  ----------  -----------      -----------   ---------  -----------

      Total deductions                              566,045     514,487      517,606          507,142     151,495      524,219
                                                 ----------  ----------  -----------      -----------   ---------  -----------

Net deposits into (withdrawals from)
   Separate Account                              $1,321,407  $  606,443  $  (506,411)     $  (205,122)  $(412,080) $  (467,184)
                                                 ==========  ==========  ===========      ===========   =========  ===========


                                                                                                        (continued)

</TABLE>



<PAGE> 97

                GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                     NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)

Variable Universal Life-95:
- ---------------------------

<TABLE>
<CAPTION>

                                                             BOND INDEX                            MANAGED EQUITY
                                                            FUND DIVISION                           FUND DIVISION
                                                  ----------------------------------      ---------------------------------
                                                     1997       1996         1995           1997         1996       1995
                                                  ---------  ---------   -----------      ---------   ---------   ---------
<S>                                               <C>        <C>         <C>              <C>         <C>         <C>
Total gross deposits                              $ 312,433  $ 321,458   $   421,967      $ 359,432   $ 395,649   $ 465,063
Transfers between fund divisions and
   General American                                 504,481     20,627        62,346         53,604    (120,443)   (121,086)
Surrenders and withdrawals                         (161,856)  (171,083)   (1,586,477)      (162,045)    (83,215)   (647,675)
                                                  ---------  ---------   -----------      ---------   ---------   ---------

Total gross deposits, transfers between
   fund divisions and surrenders                    655,058    171,002    (1,102,164)       250,991     191,991    (303,698)
                                                  ---------  ---------   -----------      ---------   ---------   ---------

Deductions:
   Premium load charges                              24,355     25,685        32,747         27,564      31,741      38,137
   Cost of insurance and administrative expenses    111,704    119,034       206,477        191,337     187,326     234,100
                                                  ---------  ---------   -----------      ---------   ---------   ---------

      Total deductions                              136,059    144,719       239,224        218,901     219,067     272,237
                                                  ---------  ---------   -----------      ---------   ---------   ---------

Net deposits into (withdrawals from)
   Separate Account                               $ 518,999  $  26,283   $(1,341,388)     $  32,090   $ (27,076)  $(575,935)
                                                  =========  =========   ===========      =========   =========   =========


                                                                                                       (continued)
</TABLE>



<PAGE> 98

               GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                    NOTES TO FINANCIAL STATEMENTS
                         DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)


Variable Universal Life-95:
- ---------------------------

<TABLE>
<CAPTION>

                                                           ASSET ALLOCATION                        INTERNATIONAL INDEX
                                                            FUND DIVISION                           FUND DIVISION<F*>
                                                 ------------------------------------      ---------------------------------
                                                     1997       1996         1995             1997       1996         1995
                                                 ----------  ----------   -----------      ---------   ---------    --------
<S>                                              <C>         <C>          <C>              <C>         <C>          <C>
Total gross deposits                             $1,571,785  $1,478,021   $ 1,361,239      $ 674,809   $ 657,882    $635,309
Transfers between fund divisions and
   General American                                (542,327)    (26,293)      (10,959)      (244,489)    132,812     302,360
Surrenders and withdrawals                         (261,445)   (117,682)   (1,175,619)       (27,295)   (102,036)    (45,598)
                                                 ----------  ----------   -----------      ---------   ---------    --------

Total gross deposits, transfers between
  fund divisions and surrenders                     768,013   1,334,046       174,661        403,025     688,658     892,071
                                                 ----------  ----------   -----------      ---------   ---------    --------

Deductions:
   Premium load charges                             115,555     113,909       115,321         53,326      52,174      54,639
   Cost of insurance and administrative
     expenses                                       472,278     467,810       559,425        206,172     215,112     211,351
                                                 ----------  ----------   -----------      ---------   ---------    --------

        Total deductions                            587,833     581,719       674,746        259,498     267,286     265,990
                                                 ----------  ----------   -----------      ---------   ---------    --------

Net deposits into (withdrawals from)
   Separate Account                              $  180,180  $  752,327   $  (500,085)     $ 143,527   $ 421,372    $626,081
                                                 ==========  ==========   ===========      =========   =========    ========

<FN>

<F*> This fund was formerly known as the International Equity Fund.

                                                                                                        (continued)

</TABLE>



<PAGE> 99

                 GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                      NOTES TO FINANCIAL STATEMENTS
                            DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)


Variable Universal Life-95:
- --------------------------

<TABLE>
<CAPTION>

                                                                         MID-CAP EQUITY                      SMALL-CAP EQUITY
                                                                        FUND DIVISION<F*>                     FUND DIVISION
                                                              -----------------------------------          ---------------------
                                                                 1997         1996         1995                 1997<F***>
                                                              ---------   -----------   ---------               ----------
<S>                                                           <C>         <C>           <C>                      <C>
Total gross deposits                                          $ 731,205   $   927,388   $ 713,819                $ 81,175
Transfers between fund divisions and
    General American                                           (545,250)     (325,567)   (319,339)                386,732
Surrenders and withdrawals                                      (30,828)      (74,752)    (35,191)                      0
Seed withdrawals <F**>                                                0    (1,494,837)          0                       0
                                                              ---------   -----------   ---------                --------

Total gross deposits, transfers between
   fund divisions and surrenders                                155,127      (967,768)    359,289                 467,907
                                                              ---------   -----------   ---------                --------

Deductions:
   Premium load charges                                          55,258        73,857      57,765                   6,341
   Cost of insurance and administrative expenses                226,846       224,222     228,560                   4,229
                                                              ---------   -----------   ---------                --------

      Total deductions                                          282,104       298,079     286,325                  10,570
                                                              ---------   -----------   ---------                --------

Net deposits into (withdrawals from)
      Separate Account                                        $(126,977)  $(1,265,847)  $  72,964                $457,337
                                                              =========   ===========   =========                ========

<FN>

<F*>  This fund was formerly known as the Special Equity Fund.
<F**> Represents funds distributed to General American Life Insurance Company
      in repayment of seed money used to start the Special Equity Fund in 1993.
<F***>The Small-Cap Equity Fund began operations on May 1, 1997.

                                                                                                      (continued)

</TABLE>



<PAGE> 100

                 GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                      NOTES TO FINANCIAL STATEMENTS
                            DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)


Variable Universal Life-95:
- ---------------------------

<TABLE>
<CAPTION>

                                                             EQUITY-INCOME                            GROWTH
                                                             FUND DIVISION                         FUND DIVISION
                                                 ----------------------------------     ----------------------------------
                                                    1997         1996       1995           1997        1996        1995
                                                 ----------  ----------  ----------     ----------  ----------  ----------
<S>                                              <C>         <C>         <C>            <C>         <C>         <C>
Total gross deposits                             $1,258,958  $1,399,658  $1,217,315     $1,700,056  $2,077,054  $1,771,614
Transfers between fund divisions and
   General American                                (346,404)     10,733     565,593        124,428    (252,029)    348,401
Surrenders and withdrawals                         (243,196)   (186,491)    (37,075)      (260,054)   (286,745)    (61,341)
                                                 ----------  ----------  ----------     ----------  ----------  ----------

Total gross deposits, transfers between
  fund divisions and surrenders                     669,358   1,223,900   1,745,833      1,564,430   1,438,280   2,058,674
                                                 ----------  ----------  ----------     ----------  ----------  ----------

Deductions:
   Premium load charges                              98,808     111,476     101,562        134,071     165,735     145,300
   Cost of insurance and administrative expenses    470,011     473,165     406,596        606,328     610,838     588,684
                                                 ----------  ----------  ----------     ----------  ----------  ----------

   Total deductions                                 568,819     584,641     508,158        740,399     776,573     733,984
                                                 ----------  ----------  ----------     ----------  ----------  ----------

Net deposits into Separate Account               $  100,539  $  639,259  $1,237,675     $  824,031  $  661,707  $1,324,690
                                                 ==========  ==========  ==========     ==========  ==========  ==========



                                                                                                    (continued)

</TABLE>



<PAGE> 101

               GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                    NOTES TO FINANCIAL STATEMENTS
                          DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)


Variable Universal Life-95:
- ---------------------------

<TABLE>
<CAPTION>

                                                              OVERSEAS                           ASSET MANAGER
                                                            FUND DIVISION                        FUND DIVISION
                                                 ----------------------------------     --------------------------------
                                                    1997        1996        1995         1997         1996      1995<F*>
                                                 ----------  ----------  ----------     -------     -------     --------
<S>                                              <C>         <C>         <C>            <C>         <C>          <C>
Total gross deposits                             $  927,173  $1,128,054  $  978,388     $ 9,236     $ 3,210      $   24
Transfers between fund divisions and
   General American                                 262,454    (173,088)    156,839       3,098      10,046       3,317
Surrenders and withdrawals                         (121,639)   (163,405)    (33,911)          0           0           0
                                                 ----------  ----------  ----------     -------     -------      ------

Total gross deposits, transfers between
   fund divisions and surrenders                  1,067,988     791,561   1,101,316      12,334      13,256       3,341
                                                 ----------  ----------  ----------     -------     -------      ------

Deductions:
   Premium load charges                              71,458      89,820      79,076         706         248           3
   Cost of insurance and administrative expenses    302,840     289,700     317,551       1,874         896          39
                                                 ----------  ----------  ----------     -------     -------      ------

Total deductions                                    374,298     379,520     396,627       2,580       1,144          42
                                                 ----------  ----------  ----------     -------     -------      ------

Net deposits into Separate Account               $  693,690  $  412,041  $  704,689     $ 9,754     $12,112      $3,299
                                                 ==========  ==========  ==========     =======     =======      ======


<FN>

<F*>The Asset Manager Fund began operations on July 19, 1995.

                                                                                                 (continued)

</TABLE>



<PAGE> 102

                GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                    NOTES TO FINANCIAL STATEMENTS
                          DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)


Variable Universal Life-95:
- ---------------------------

<TABLE>
<CAPTION>

                                                              HIGH INCOME                    WORLDWIDE HARD ASSETS
                                                             FUND DIVISION                     FUND DIVISION<F**>
                                                   ---------------------------------    --------------------------------
                                                     1997        1996       1995<F*>      1997       1996       1995<F*>
                                                   --------    --------     --------    -------     -------     --------
<S>                                                <C>         <C>          <C>         <C>         <C>          <C>
Total gross deposits                               $ 61,425    $ 47,325     $ 6,373     $29,642     $ 7,990      $1,007
Transfers between fund divisions and
   General American                                 (76,243)    146,648      59,489      31,281      63,119         387
                                                   --------    --------     -------     -------     -------      ------

Total gross deposits, transfers between
  fund divisions and surrenders                     (14,818)    193,973      65,862      60,923      71,109       1,394
                                                   --------    --------     -------     -------     -------      ------

Deductions:
   Premium load charges                               4,910       3,747         499       2,223         595          81
   Cost of insurance and administrative expenses     19,821      16,948       2,512       5,330       3,272          87
                                                   --------    --------     -------     -------     -------      ------

      Total deductions                               24,731      20,695       3,011       7,553       3,867         168
                                                   --------    --------     -------     -------     -------      ------

Net deposits into (withdrawals from)
  Separate Account                                 $(39,549)   $173,278     $62,851     $53,370     $67,242      $1,226
                                                   ========    ========     =======     =======     =======      ======

<FN>

<F*> The High Income Fund and Worldwide Hard Assets fund began operations on May
     24, and August 9, 1995, respectively.
<F**>This fund was formerly known as the Gold & Natural Resources Fund.

                                                                                                     (continued)

</TABLE>



<PAGE> 103



                  GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                       NOTES TO FINANCIAL STATEMENTS
                             DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)

Variable General Select Plus:
- -----------------------------

<TABLE>
<CAPTION>
                                                              S & P 500 INDEX                         MONEY MARKET
                                                              FUND DIVISION                          FUND DIVISION
                                                  ------------------------------------   --------------------------------------
                                                      1997         1996         1995         1997         1996         1995
                                                  -----------   ----------    --------   -----------  ------------  -----------
<S>                                               <C>           <C>           <C>        <C>          <C>           <C>
Total gross deposits                              $ 1,229,167   $  475,955    $ 47,504   $11,949,827  $ 18,203,638  $ 3,333,097
Transfers between fund divisions
   and General American                             1,639,191    5,512,487     182,278    (6,333,824)  (13,115,248)  (1,350,435)

Surrenders and withdrawals                         (5,100,149)     (28,210)    (15,259)   (4,042,319)      (15,934)     (10,440)
                                                  -----------   ----------    --------   -----------  ------------  -----------

Total gross deposits, transfers between
  fund divisions and surrenders                    (2,231,791)   5,960,232     214,523     1,573,684     5,072,456    1,972,222
                                                  -----------   ----------    --------   -----------  ------------  -----------


Deductions:
   Premium load charges                                88,924       35,750      11,884       870,893     1,315,430      232,745
   Cost of insurance and administrative expenses      158,092       63,207      21,050       158,166       126,052       88,973
                                                  -----------   ----------    --------   -----------  ------------  -----------


     Total deductions                                 247,016       98,957      32,934     1,029,059     1,441,482      321,718
                                                  -----------   ----------    --------   -----------  ------------  -----------
Net deposits into (withdrawals from)
  Separate Account                                $(2,478,807)  $5,861,275    $181,589   $   544,625  $  3,630,974  $ 1,650,504
                                                  ===========   ==========    ========   ===========  ============  ===========

                                                                                                                    (continued)
</TABLE>


<PAGE> 104

             GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                  NOTES TO FINANCIAL STATEMENTS
                        DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)


Variable General Select Plus:
- -----------------------------

<TABLE>
<CAPTION>
                                                                BOND INDEX                          MANAGED EQUITY
                                                               FUND DIVISION                        FUND DIVISION
                                                   ------------------------------------    --------------------------------
                                                       1997         1996         1995        1997        1996        1995
                                                   -----------   ----------    --------    --------    --------     -------
<S>                                                <C>           <C>           <C>         <C>         <C>          <C>
Total gross deposits                               $   170,971   $   68,383    $  9,129    $225,421    $131,764     $ 9,302
Transfers between fund divisions
   and General American                                109,381    4,780,139      57,441      49,038     170,404      60,563
Surrenders and withdrawals                          (4,675,478)      (5,060)    (12,416)    (28,866)          0           0
                                                   -----------   ----------    --------    --------    --------     -------

Total gross deposits, transfers between
  fund divisions and surrenders                     (4,395,126)   4,843,462      54,154     245,593     302,168      69,865
                                                   -----------   ----------    --------    --------    --------     -------


Deductions:
   Premium load charges                                 12,639        5,137         614      16,872       9,560         645
   Cost of insurance and administrative expenses        24,838       16,027       1,862      24,211      11,739       1,602
                                                   -----------   ----------    --------    --------    --------     -------

     Total deductions                                   37,477       21,164       2,476      41,083      21,299       2,247
                                                   -----------   ----------    --------    --------    --------     -------

Net deposits into (withdrawals from)
   Separate Account                                $(4,432,603)  $4,822,298    $ 51,678    $204,510    $280,869     $67,618
                                                   ===========   ==========    ========    ========    ========     =======

                                                                                                                 (continued)
</TABLE>


<PAGE> 105

               GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                    NOTES TO FINANCIAL STATEMENTS
                          DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)


Variable General Select Plus:
- -----------------------------
<TABLE>
<CAPTION>
                                                           ASSET ALLOCATION                    INTERNATIONAL INDEX
                                                            FUND DIVISION                       FUND DIVISION<F*>
                                                   --------------------------------     --------------------------------
                                                     1997        1996       1995          1997        1996        1995
                                                   --------    --------   ---------     --------    --------    --------
<S>                                                <C>         <C>        <C>           <C>         <C>         <C>
Total gross deposits                               $225,188    $170,662     (34,323)    $273,454    $181,044    $ 76,251
Transfers between fund divisions
   and General American                              92,485     (27,308)   (131,408)     190,371      32,353      76,707
Surrenders and withdrawals                          (48,400)    (26,276)    (10,179)     (47,175)    (10,048)     (4,465)
                                                   --------    --------   ---------     --------    --------    --------

Total gross deposits, transfers between
  fund divisions and surrenders                     269,273     117,078    (175,910)     416,650     203,349     148,493
                                                   --------    --------   ---------     --------    --------    --------


Deductions:
   Premium load charges                              17,168      12,611       6,512       19,728      13,690       7,697
   Cost of insurance and administrative expenses     67,268      52,342      39,594       37,091      23,940      16,684
                                                   --------    --------   ---------     --------    --------    --------

     Total deductions                                84,436      64,953      46,106       56,819      37,630      24,381
                                                   --------    --------   ---------     --------    --------    --------

Net deposits into (withdrawals from)
   Separate Account                                $184,837    $ 52,125   $(222,016)    $359,831    $165,719    $124,112
                                                   ========    ========   =========     ========    ========    ========

<FN>
<F*>This fund was formerly known as the International Equity Fund.

                                                                                                             (continued)
</TABLE>


<PAGE> 106

             GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                  NOTES TO FINANCIAL STATEMENTS
                        DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)


Variable General Select Plus:
- -----------------------------
<TABLE>
<CAPTION>
                                                            MID-CAP EQUITY                     SMALL-CAP EQUITY
                                                           FUND DIVISION<F*>                    FUND DIVISION
                                                   --------------------------------            ----------------
                                                     1997        1996        1995                 1997<F**>
                                                   --------    --------    --------               ---------
<S>                                                <C>         <C>         <C>                     <C>
Total gross deposits                               $376,253    $191,049    $ 81,787                $ 59,270
Transfers between fund divisions
   and General American                             301,956     (58,467)     76,580                 326,392
Surrenders and withdrawals                          (53,267)    (52,717)    (11,584)                      0
                                                   --------    --------    --------                --------

Total gross deposits, transfers between
   fund divisions and surrenders                    624,942      79,865     146,783                 385,662
                                                   --------    --------    --------                --------

Deductions:
   Premium load charges                              29,256      13,676      12,214                   4,711
   Cost of insurance and administrative expenses     40,346      26,565      21,651                   3,518
                                                   --------    --------    --------                --------

     Total deductions                                69,602      40,241      33,865                   8,229
                                                   --------    --------    --------                --------

Net deposits into Separate Account                 $555,340    $ 39,624    $112,918                $377,433
                                                   ========    ========    ========                ========
<FN>
<F*> This fund was formerly known as the Special Equity Fund.
<F**>The Small-Cap Equity Fund began operations on May 1, 1997.

                                                                                                 (continued)
</TABLE>


<PAGE> 107


            GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                 NOTES TO FINANCIAL STATEMENTS
                      DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)


Variable General Select Plus:
- -----------------------------

<TABLE>
<CAPTION>
                                                           EQUITY-INCOME                             GROWTH
                                                           FUND DIVISION                          FUND DIVISION
                                                 ----------------------------------     ----------------------------------
                                                    1997        1996         1995          1997        1996        1995
                                                 ----------  ----------    --------     ----------  ----------   ---------
<S>                                              <C>         <C>           <C>          <C>         <C>          <C>
Total gross deposits                             $1,043,306  $  673,157    $285,714     $1,354,928  $  899,999   $ 392,035
Transfers between fund divisions and
   General American                                 658,129     638,476     446,973        957,813     888,367     225,243
Surrenders and withdrawals                         (148,279)    (10,403)    (62,763)      (268,257)    (48,837)   (161,933)
                                                 ----------  ----------    --------     ----------  ----------   ---------

Total gross deposits, transfers between
  fund divisions and surrenders                   1,553,156   1,301,230     669,924      2,044,484   1,739,529     455,345
                                                 ----------  ----------    --------     ----------  ----------   ---------


Deductions:
   Premium load charges                              78,543      53,024      20,534        101,854      69,694      34,454
   Cost of insurance and administrative expenses    163,469     112,967      58,881        206,497     136,072      82,849
                                                 ----------  ----------    --------     ----------  ----------   ---------

     Total deductions                               242,012     165,991      79,415        308,351     205,766     117,303
                                                 ----------  ----------    --------     ----------  ----------   ---------

Net deposits into Separate Account               $1,311,144  $1,135,239    $590,509     $1,736,133  $1,533,763   $ 338,042
                                                 ==========  ==========    ========     ==========  ==========   =========

                                                                                                             (continued)
</TABLE>


<PAGE> 108


           GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
               NOTES TO FINANCIAL STATEMENTS
                     DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)


Variable General Select Plus:
- -----------------------------
<TABLE>
<CAPTION>
                                                               OVERSEAS                          ASSET MANAGER
                                                             FUND DIVISION                       FUND DIVISION
                                                   --------------------------------     --------------------------------
                                                     1997        1996        1995        1997        1996       1995<F*>
                                                   --------    --------    --------     -------     -------     --------
<S>                                                <C>         <C>         <C>          <C>         <C>         <C>
Total gross deposits                               $763,625    $385,284    $154,142     $53,004     $ 8,754     $   255
Transfers between fund divisions
   and General American                             265,722     271,694     200,230       3,027      26,425      15,583
Surrenders and withdrawals                          (56,432)    (45,712)    (55,346)     (2,184)     (2,067)          0
                                                   --------    --------    --------     -------     -------     -------

Total gross deposits, transfers between
   fund divisions and surrenders                    972,915     611,266     299,026      53,847      33,112      15,838
                                                   --------    --------    --------     -------     -------     -------


Deductions:
   Premium load charges                              57,640      29,621      13,147       3,927         670          10
   Cost of insurance and administrative expenses     71,616      46,151      31,516       3,625       1,631          56
                                                   --------    --------    --------     -------     -------     -------

     Total deductions                               129,256      75,772      44,663       7,552       2,301          66
                                                   --------    --------    --------     -------     -------     -------

Net deposits into Separate Account                 $843,659    $535,494    $254,363     $46,295     $30,811     $15,772
                                                   ========    ========    ========     =======     =======     =======
<FN>
<F*> The Asset Manager Fund began operations on July 19, 1995.
                                                                                                            (continued)
</TABLE>


<PAGE> 109



           GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                NOTES TO FINANCIAL STATEMENTS
                      DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)


Variable General Select Plus:
- -----------------------------
<TABLE>
<CAPTION>
                                                              HIGH INCOME                      WORLDWIDE HARD ASSETS
                                                             FUND DIVISION                      FUND DIVISION<F**>
                                                   ---------------------------------   ------------------------------------
                                                     1997        1996       1995<F*>     1997        1996          1995<F*>
                                                   --------    --------     --------   --------     -------        --------
<S>                                                <C>         <C>          <C>        <C>          <C>              <C>
Total gross deposits                               $201,994    $ 91,307     $   603    $ 22,621     $ 1,869          $0
Transfers between fund divisions and
   General American                                 207,353     278,491      68,178       1,823      45,785           0
Surrenders and withdrawals                           (6,433)          0           0     (36,871)          0           0
                                                   --------    --------     -------    --------     -------          --

Total gross deposits, transfers between
  fund divisions and surrenders                     402,914     369,798      68,781     (12,427)     47,654           0
                                                   --------    --------     -------    --------     -------          --

Deductions:
   Premium load charges                              15,004       7,156          37       1,715         175           0
   Cost of insurance and administrative expenses     25,526      12,823       1,198         890       1,041           0
                                                   --------    --------     -------    --------     -------          --

     Total deductions                                40,530      19,979       1,235       2,605       1,216           0
                                                   --------    --------     -------    --------     -------          --

Net deposits into (withdrawals from)
   Separate Account                                $362,384    $349,819     $67,546    $(15,032)    $46,438          $0
                                                   ========    ========     =======    ========     =======          ==

<FN>

<F*> The High Income Fund and Worldwide Hard Assets Fund began operations on May
     24, and August 9, 1995, respectively.
<F**>This fund was formerly known as the Gold & Natural Resources Fund.

                                                                                                            (continued)
</TABLE>


              GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                  NOTES TO FINANCIAL STATEMENTS
                        DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)


Variable General Select Plus:
- -----------------------------

<TABLE>
<CAPTION>
                                                       MULTI-STYLE                          AGGRESSIVE
                                                          EQUITY           CORE BOND          EQUITY            NON-US
                                                      FUND DIVISION      FUND DIVISION     FUND DIVISION     FUND DIVISION
                                                      -------------      -------------     -------------     -------------
                                                         1997<F*>           1997<F*>          1997<F*>          1997<F*>
                                                      -------------      -------------     -------------     -------------
<S>                                                      <C>               <C>               <C>               <C>
Total gross deposits                                     $ 80,451          $ 17,978          $ 54,099          $ 42,059
Transfers between fund divisions and
   General American                                       532,364           215,118           281,507           276,242
                                                         --------          --------          --------          --------

Total gross deposits and transfers
    between fund divisions                                612,815           233,096           335,606           318,301
                                                         --------          --------          --------          --------


Deductions:
   Premium load charges                                     5,866             1,346             3,761             3,283
   Cost of insurance and administrative expenses            8,425             2,474             3,632             3,028
                                                         --------          --------          --------          --------

      Total deductions                                     14,291             3,820             7,393             6,311
                                                         --------          --------          --------          --------

Net deposits into Separate Account                       $598,524          $229,276          $328,213          $311,990
                                                         ========          ========          ========          ========

<FN>

<F*>The Multi-Style Equity Fund, Core Bond Fund, Aggressive Equity Fund, and
    Non-US Fund began operations on January 2, 1997.

                                                                                                            (continued)
</TABLE>



<PAGE> 110

             GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                  NOTES TO FINANCIAL STATEMENTS
                        DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)


Variable Universal Life - 100:<F*>
- ----------------------------------
<TABLE>
<CAPTION>
                                                             S & P 500 INDEX                        MONEY MARKET
                                                              FUND DIVISION                         FUND DIVISION
                                                 ------------------------------------   ---------------------------------------
                                                    1997          1996         1995        1997          1996          1995
                                                 ----------    ----------    --------   -----------   -----------   -----------
<S>                                              <C>           <C>           <C>        <C>           <C>           <C>
Total gross deposits                             $1,995,433    $  606,419    $ 16,519   $ 8,679,144   $ 7,989,872   $ 2,385,983
Transfers between fund divisions and
   General American                               2,177,143     1,285,071     172,340    (7,303,949)   (6,898,282)   (1,031,031)
Surrenders and withdrawals                          (68,513)      (12,850)          0        (3,421)         (242)            0
                                                 ----------    ----------    --------   -----------   -----------   -----------

Total gross deposits, transfers between
  fund divisions and surrenders                   4,104,063     1,878,640     188,859     1,371,774     1,091,348     1,354,952
                                                 ----------    ----------    --------   -----------   -----------   -----------


Deductions:
   Premium load charges                              66,092        20,294         458       286,729       250,193        73,630
   Cost of insurance and administrative expenses    671,147       258,742       9,056       599,119       502,668       124,621
                                                 ----------    ----------    --------   -----------   -----------   -----------

     Total deductions                               737,239       279,036       9,514       885,848       752,861       198,251
                                                 ----------    ----------    --------   -----------   -----------   -----------

Net deposits into Separate Account               $3,366,824    $1,599,604    $179,345   $   485,926   $   338,487   $ 1,156,701
                                                 ==========    ==========    ========   ===========   ===========   ===========
<FN>
<F*>The Variable Universal Life 100 product was introduced in 1995, and the
    first deposit was received on June 7, 1995.

                                                                                                                    (continued)
</TABLE>


<PAGE> 111


             GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                 NOTES TO FINANCIAL STATEMENTS
                       DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)


Variable Universal Life - 100:<F*>
- ----------------------------------
<TABLE>
<CAPTION>
                                                              BOND INDEX                        MANAGED EQUITY
                                                            FUND DIVISION                       FUND DIVISION
                                                   --------------------------------    --------------------------------
                                                     1997        1996        1995        1997        1996        1995
                                                   --------    --------     -------    --------    --------     -------
<S>                                                <C>         <C>          <C>        <C>         <C>          <C>
Total gross deposits                               $184,259    $ 58,468     $ 2,634    $228,756    $102,809     $ 1,658
Transfers between fund divisions and
   General American                                 265,500     257,285      16,903     432,012     120,203      21,497
Surrenders and withdrawals                           (4,282)     (2,419)          0     (13,613)       (413)          0
                                                   --------    --------     -------    --------    --------     -------

Total gross deposits, transfers between
  fund divisions and surrenders                     445,477     313,334      19,537     647,155     222,599      23,155
                                                   --------    --------     -------    --------    --------     -------


Deductions:
   Premium load charges                               6,186       1,906          79       7,603       3,442          48
   Cost of insurance and administrative expenses     57,817      31,767         862      96,349      36,945       2,150
                                                   --------    --------     -------    --------    --------     -------

     Total deductions                                64,003      33,673         941     103,952      40,387       2,198
                                                   --------    --------     -------    --------    --------     -------


Net deposits into Separate Account                 $381,474    $279,661     $18,596    $543,203    $182,212     $20,957
                                                   ========    ========     =======    ========    ========     =======

<FN>
<F*>The Variable Universal Life 100 product was introduced in 1995, and the
    first deposit was received on June 7, 1995.

                                                                                                            (continued)
</TABLE>



<PAGE> 112

              GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                   NOTES TO FINANCIAL STATEMENTS
                          DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)

Variable Universal Life - 100:<F*>
- ----------------------------------
<TABLE>
<CAPTION>
                                                           ASSET ALLOCATION                  INTERNATIONAL INDEX
                                                            FUND DIVISION                     FUND DIVISION<F**>
                                                   --------------------------------    --------------------------------
                                                     1997        1996        1995        1997        1996        1995
                                                   --------    --------     -------    --------    --------     -------
<S>                                                <C>         <C>          <C>        <C>         <C>          <C>
Total gross deposits                               $297,431    $ 91,429     $   926    $380,598    $202,195     $20,494
Transfers between fund divisions and
   General American                                 423,970     233,391      12,569     259,917     315,663      27,674
Surrenders and withdrawals                           (7,250)       (906)          0     (12,338)     (2,005)          0
                                                   --------    --------     -------    --------    --------     -------

Total gross deposits, transfers between
  fund divisions and surrenders                     714,151     323,914      13,495     628,177     515,853      48,168
                                                   --------    --------     -------    --------    --------     -------


Deductions:
   Premium load charges                              10,273       3,162          30      12,990       6,724         656
   Cost of insurance and administrative expenses    159,083      38,520         488     138,712      79,260       8,108
                                                   --------    --------     -------    --------    --------     -------

     Total deductions                               169,356      41,682         518     151,702      85,984       8,764
                                                   --------    --------     -------    --------    --------     -------

Net deposits into Separate Account                 $544,795    $282,232     $12,977    $476,475    $429,869     $39,404
                                                   ========    ========     =======    ========    ========     =======
<FN>
<F*> The Variable Universal Life 100 product was introduced in 1995, and the
     first deposit was received on June 7, 1995.
<F**>This fund was formerly known as the International Equity Fund.
                                                                                                            (continued)

</TABLE>


<PAGE> 113

             GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                  NOTES TO FINANCIAL STATEMENTS
                        DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)


Variable Universal Life-100:<F*>
- --------------------------------
<TABLE>
<CAPTION>
                                                            MID-CAP EQUITY                     SMALL-CAP EQUITY
                                                            FUND DIVISION<F**>                  FUND DIVISION
                                                   --------------------------------            ----------------
                                                     1997        1996        1995                 1997<F***>
                                                   --------    --------     -------               ----------
<S>                                                <C>         <C>          <C>                    <C>
Total gross deposits                               $405,467    $232,270     $18,525                $ 48,912
Transfers between fund divisions and
   General American                                 129,102     228,709      34,407                 254,044
Surrenders and withdrawals                          (15,375)     (5,591)          0                       0
                                                   --------    --------     -------                --------

Total gross deposits, transfers between
   fund divisions and surrenders                    519,194     455,388      52,932                 302,956
                                                   --------    --------     -------                --------


Deductions:
   Premium load charges                              13,537       7,772         598                   1,579
   Cost of insurance and administrative expenses    140,909      82,326       8,384                   7,052
                                                   --------    --------     -------                --------

     Total deductions                               154,446      90,098       8,982                   8,631
                                                   --------    --------     -------                --------

Net deposits into Separate Account                 $364,748    $365,290     $43,950                $294,325
                                                   ========    ========     =======                ========


<FN>
<F*>  The Variable Universal Life 100 product was introduced in 1995, and the
      first deposit was received on June 7, 1995.
<F**> This fund was formerly known as the Special Equity Fund.
<F***>The Small-Cap Equity Fund began operations on May 1, 1997.

                                                                                                (continued)
</TABLE>


<PAGE> 114

               GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                    NOTES TO FINANCIAL STATEMENTS
                          DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)


Variable Universal Life - 100:<F*>
- ----------------------------------
<TABLE>
<CAPTION>
                                                           EQUITY-INCOME                             GROWTH
                                                           FUND DIVISION                          FUND DIVISION
                                                 ----------------------------------     ----------------------------------
                                                    1997        1996         1995          1997        1996        1995
                                                 ----------  ----------    --------     ----------  ----------    --------
<S>                                              <C>         <C>           <C>          <C>         <C>           <C>
Total gross deposits                             $1,996,233  $  914,095    $ 44,385     $2,402,233  $1,361,304    $ 50,500
Transfers between fund divisions and
   General American                                 792,184   1,521,792     219,488      1,492,743   1,759,062     304,735
Surrenders and withdrawals                          (44,826)     (7,812)          0       (114,282)    (38,619)          0
                                                 ----------  ----------    --------     ----------  ----------    --------

Total gross deposits, transfers between
  fund divisions and surrenders                   2,743,591   2,428,075     263,873      3,780,694   3,081,747     355,235
                                                 ----------  ----------    --------     ----------  ----------    --------


Deductions:
    Premium load charges                             66,340      29,267       1,400         80,190      44,819       1,424
    Cost of insurance and administrative
      expenses                                      572,720     303,902      21,879        842,557     472,178      25,541
                                                 ----------  ----------    --------     ----------  ----------    --------

      Total deductions                              639,060     333,169      23,279        922,747     516,997      26,965
                                                 ----------  ----------    --------     ----------  ----------    --------

Net deposits into Separate Account               $2,104,531  $2,094,906    $240,594     $2,857,947  $2,564,750    $328,270
                                                 ==========  ==========    ========     ==========  ==========    ========
<FN>
<F*>The Variable Universal Life 100 product was introduced in 1995, and the
    first deposit was received on June 7, 1995.
                                                                                                            (continued)
</TABLE>


<PAGE> 115

            GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                 NOTES TO FINANCIAL STATEMENTS
                       DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)


Variable Universal Life - 100:<F*>
- ----------------------------------
<TABLE>
<CAPTION>
                                                               OVERSEAS                         ASSET MANAGER
                                                            FUND DIVISION                       FUND DIVISION
                                                   --------------------------------    ---------------------------------
                                                     1997        1996        1995        1997        1996      1995<F**>
                                                   --------    --------    --------    --------    --------    ---------
<S>                                                <C>         <C>         <C>         <C>         <C>          <C>
Total gross deposits                               $508,810    $373,593    $ 25,338    $147,295    $ 50,502     $   964
Transfers between fund divisions and
   General American                                 313,710     307,488      82,196     109,004     137,452      30,404
Surrenders and withdrawals                          (22,505)    (13,206)          0      (5,778)     (2,165)          0
                                                   --------    --------    --------    --------    --------     -------

Total gross deposits, transfers between
  fund divisions and surrenders                     800,015     667,875     107,534     250,521     185,789      31,368
                                                   --------    --------    --------    --------    --------     -------


Deductions:
   Premium load charges                              17,197      11,611         762       4,955       1,674          28
   Cost of insurance and administrative expenses    165,254     112,510      12,165      74,461      24,175       1,033
                                                   --------    --------    --------    --------    --------     -------

     Total deductions                               182,451     124,121      12,927      79,416      25,849       1,061
                                                   --------    --------    --------    --------    --------     -------

Net deposits into Separate Account                 $617,564    $543,754    $ 94,607    $171,105    $159,940     $30,307
                                                   ========    ========    ========    ========    ========     =======

<FN>

<F*> The Variable Universal Life 100 product was introduced in 1995, and the
     first deposit was received on June 7, 1995.
<F**>The Asset Manager Fund began operations on July 19, 1995.
                                                                                                            (continued)
</TABLE>


<PAGE> 116

               GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                    NOTES TO FINANCIAL STATEMENTS
                          DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)


Variable Universal Life - 100:<F*>
- ----------------------------------
<TABLE>
<CAPTION>
                                                             HIGH INCOME                       WORLDWIDE HARD ASSETS
                                                            FUND DIVISION                       FUND DIVISION<F***>
                                                   ---------------------------------    --------------------------------
                                                     1997        1996      1995<F**>     1997        1996      1995<F**>
                                                   --------    --------    ---------    -------     -------    ---------
<S>                                                <C>         <C>          <C>         <C>         <C>          <C>
Total gross deposits                               $300,761    $158,842     $ 5,221     $63,004     $22,003      $  193
Transfers between fund divisions and
   General American                                 224,109     297,097      65,982      18,216      53,910       8,300
Surrenders and withdrawals                          (20,348)    (11,551)          0      (4,909)     (5,154)          0
                                                   --------    --------     -------     -------     -------      ------

Total gross deposits, transfers between
  fund divisions and surrenders                     504,522     444,388      71,203      76,311      70,759       8,493
                                                   --------    --------     -------     -------     -------      ------


Deductions:
   Premium load charges                              10,110       4,982         174       2,147         712           8
   Cost of insurance and administrative expenses    105,718      57,557       1,693      19,651      13,421         297
                                                   --------    --------     -------     -------     -------      ------

     Total deductions                               115,828      62,539       1,867      21,798      14,133         305
                                                   --------    --------     -------     -------     -------      ------

Net deposits into Separate Account                 $388,694    $381,849     $69,336     $54,513     $56,626      $8,188
                                                   ========    ========     =======     =======     =======      ======

<FN>
<F*>  The Variable Universal Life 100 product was introduced in 1995, and the
      first deposit was received on June 7, 1995.
<F**> The High Income Fund and Gold & Natural Resources Fund began operations on
      May 24, and August 9, 1995, respectively.
<F***>This fund was formerly known as the Gold & Natural Resources Fund.
                                                                                                            (continued)
</TABLE>


<PAGE> 117

           GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                NOTES TO FINANCIAL STATEMENTS
                     DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)


Russell Variable Universal Life:<F*>
- ------------------------------------
<TABLE>
<CAPTION>
                                                   MONEY        MULTI-STYLE        CORE         AGGRESSIVE
                                                   MARKET          EQUITY          BOND           EQUITY        NON-US
                                               FUND DIVISION   FUND DIVISION   FUND DIVISION  FUND DIVISION  FUND DIVISION
                                               -------------   ------------    -------------  -------------  -------------
                                                 1997<F**>       1997<F**>       1997<F**>       1997<F**>     1997<F**>
                                               -------------   ------------    -------------  -------------  -------------
<S>                                             <C>             <C>              <C>            <C>            <C>
Total gross deposits                            $ 4,627,386     $   19,255       $  3,472       $ 12,641       $  8,990
Transfers between fund divisions and
   General American                              (4,374,607)     1,937,967        914,278        987,308        532,277
Surrenders and withdrawals                                0           (328)             0            (94)          (137)
                                                -----------     ----------       --------       --------       --------

Total gross deposits, transfers between
  fund divisions and surrenders                     252,779      1,956,894        917,750        999,855        541,130
                                                -----------     ----------       --------       --------       --------


Deductions:
   Premium load charges                              72,762          1,369              0            822            548
   Cost of insurance and administrative expenses     72,945         19,567         21,735          6,442         10,345
                                                -----------     ----------       --------       --------       --------

     Total deductions                               145,707         20,936         21,735          7,264         10,893
                                                -----------     ----------       --------       --------       --------

Net deposits into Separate Account              $   107,072     $1,935,958       $896,015       $992,591       $530,237
                                                ===========     ==========       ========       ========       ========

<FN>
<F*> Russell Variable Universal Life product was introduced in 1997, and the
     first deposit was received on June 6, 1997.
<F**>The Multi-Style Equity Fund, Core Bond Fund, Aggressive Equity Fund, and
     Non-US Fund began operations on January 2, 1997.
</TABLE>


<PAGE> 118

INDEPENDENT AUDITORS' REPORT


Board of Directors and Stockholder of General American Life Insurance Company:

We have audited the accompanying consolidated balance sheets of General American
Life Insurance Company and subsidiaries as of December 31, 1997 and 1996, and
the related consolidated statements of operations, stockholder equity, and cash
flows for each of the years in the three-year period ended December 31, 1997.
These consolidated financial statements are the responsibility of the Company's
management.  Our responsibility is to express an opinion on these consolidated
financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audits to
obtain reasonable assurance about whether the financial statements are free of
material misstatement.  An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements.  An audit
also includes assessing the accounting principles used and significant estimates
made by management, as well as evaluating the overall financial statement
presentation.  We believe that our audits provide a reasonable basis for our
opinion.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of General American
Life Insurance Company and subsidiaries as of December 31, 1997 and 1996, and
the results of their operations and their cash flows for each of the years in
the three-year period ended December 31, 1997, in conformity with generally
accepted accounting principles.

As discussed in Note 1 to the consolidated financial statements, in 1996 the
Company adopted Statement of Financial Accounting Standards No. 120, ACCOUNTING
AND REPORTING BY MUTUAL LIFE INSURANCE ENTERPRISES AND BY INSURANCE ENTERPRISES
FOR CERTAIN LONG-DURATION PARTICIPATING CONTRACTS.






St. Louis, Missouri
March 5, 1998




<PAGE> 119

GENERAL AMERICAN LIFE INSURANCE COMPANY AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(DOLLARS IN THOUSANDS, EXCEPT SHARE AMOUNTS)

<TABLE>
<CAPTION>
                                                             AS OF DECEMBER 31

ASSETS                                                      1997           1996
<S>                                                     <C>             <C>
Fixed maturities:
     Available-for-sale, at fair value                  $ 9,115,519      6,758,309
Mortgage loans, net                                       2,140,262      2,273,627
Real estate, net                                            140,145        203,767
Equity securities, at fair value                             24,211         20,905
Policy loans                                              2,073,152      1,917,861
Short-term investments                                      190,374         55,594
Other invested assets                                       243,921        183,612
                                                        -----------     ----------
          Total investments                              13,927,584     11,413,675
Cash and cash equivalents                                   358,879        142,724
Accrued investment income                                   168,592        148,419
Reinsurance recoverables and other contract deposits      4,117,958      3,264,644
Deferred policy acquisition costs                           695,253        652,251
Other assets                                                488,582        442,139
Separate account assets                                   4,118,860      2,833,258
                                                        -----------     ----------
          Total assets                                  $23,875,708     18,897,110
                                                        ===========     ==========

LIABILITIES AND STOCKHOLDER EQUITY

Policy and contract liabilities:
     Future policy benefits                            $  4,933,787      4,238,033
     Policyholder account balances:
          Universal life                                  2,534,744      1,960,726
          Annuities                                       4,161,946      4,321,241
     Pension funds                                        4,732,400      2,778,834
     Policy and contract claims                             458,606        352,433
     Dividends payable to policyholders                     113,525        103,019
                                                        -----------     ----------
          Total policy and contract liabilities          16,935,008     13,754,286
Amounts payable to reinsurers                               310,592        142,661
Long-term debt and notes payable                            214,477        295,614
Other liabilities and accrued expenses                      826,868        670,109
Deferred tax liability                                       89,046         43,277
Separate account liabilities                              4,112,666      2,810,907
                                                        -----------     ----------
          Total liabilities                              22,488,657     17,716,854
Minority interests                                          216,555        182,469
Stockholder equity:
     Common stock, $1 par value, 5,000,000 shares
       authorized, 3,000,000 shares issued and
       outstanding in 1997 and 0 in 1996                      3,000           -
     Additional paid in capital                               3,000           -
     Retained earnings                                    1,055,233        963,230
     Foreign currency translation adjustments,
       net of taxes                                         (19,481)       (15,810)
     Unrealized gain on investments, net of taxes           128,744         50,367
                                                        -----------     ----------
          Total stockholder equity                        1,170,496        997,787
                                                        -----------     ----------
          Total liabilities and stockholder equity      $23,875,708     18,897,110
                                                        ===========     ==========

</TABLE>

SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.




<PAGE> 120


GENERAL AMERICAN LIFE INSURANCE COMPANY AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>

                                                                         YEARS ENDED DECEMBER 31

REVENUES                                                       1997                 1996                1995
<S>                                                         <C>                  <C>                 <C>
Insurance premiums and other considerations                 $1,768,169           1,623,228           1,498,013
Net investment income                                          945,542             806,883             676,404
Ceded commissions                                               44,902              27,538              18,523
Other income                                                   362,160             280,803             182,193
Net realized investment gains                                   28,538              24,531             280,756
                                                             ---------           ---------           ---------
     Total revenues                                          3,149,311           2,762,983           2,655,889

BENEFITS AND EXPENSES

Policy benefits                                              1,528,333           1,379,803           1,150,188
Interest credited to policyholder account balances             345,937             262,532             192,522
                                                             ---------           ---------           ---------
          Total policyholder benefits                        1,874,270           1,642,335           1,342,710

Dividends to policyholders                                     182,146             171,904             264,658
Policy acquisition costs                                       168,045             143,094             138,811
Other insurance and operating expenses                         739,814             642,636             522,986
                                                             ---------           ---------           ---------
          Total benefits and expenses                        2,964,275           2,599,969           2,269,165
                                                             ---------           ---------           ---------
          Income before provision for income taxes
          and minority interest                                185,036             163,014             386,724
                                                             ---------           ---------           ---------
Income tax provision (benefit):
     Current                                                    65,778              45,902             115,769
     Deferred                                                     (113)             13,992              29,411
                                                             ---------           ---------           ---------
          Total provision for income taxes                      65,665              59,894             145,180
                                                             ---------           ---------           ---------
          Income before minority interest                      119,371             103,120             241,544

Minority interest in earnings of consolidated subsidiaries     (22,134)            (19,888)            (17,512)
                                                             ---------           ---------           ---------
          Net income                                         $  97,237              83,232             224,032
                                                             =========           =========           =========
</TABLE>


SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.






<PAGE> 121


GENERAL AMERICAN LIFE INSURANCE COMPANY AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDER EQUITY
(DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>

                                                                                         Foreign
                                                                                         currency       Unrealized
                                                                                        translation    gain (loss) on      Total
                                                  Common     Additional     Retained    adjustments,    investments,   stockholder
                                                   stock   paid in capital  earnings    net of taxes   net of taxes      equity
<S>                                               <C>      <C>              <C>         <C>            <C>             <C>
Balance at December 31, 1994                      $    -         -          646,727        (20,175)        (65,409)        561,143
Net income                                                                  224,032                                        224,032
Foreign currency translation adjustments                                                     5,908                           5,908
Change in unrealized gain (loss) on
     investments, net of tax                                                                               162,864         162,864
Other, net                                                                    3,136                                          3,136
                                                  --------------------------------------------------------------------------------
Balance at December 31, 1995                           -         -          873,895        (14,267)         97,455         957,083
Net income                                                                   83,232                                         83,232
Foreign currency translation adjustments                                                    (1,543)                         (1,543)
Change in unrealized gain (loss) on
     investments, net on tax                                                                               (47,088)        (47,088)
Other, net                                                                    6,103                                          6,103
                                                  --------------------------------------------------------------------------------
Balance at December 31, 1996                           -         -          963,230        (15,810)         50,367         997,787
Net income                                                                   97,237                                         97,237
Foreign currency translation adjustments                                                    (3,671)                         (3,671)
Change in unrealized gain (loss) on
     investments, net of tax                                                                                78,377          78,377
Issuance of common stock                           3,000       3,000         (6,000)                                          -
Dividend to parent                                                           (4,480)                                        (4,480)
Other, net                                                                    5,246                                          5,246
                                                  --------------------------------------------------------------------------------
Balance at December 31, 1997                      $3,000       3,000      1,055,233        (19,481)        128,744       1,170,496
                                                  ================================================================================
</TABLE>

SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.






<PAGE> 122


<TABLE>
<CAPTION>

GENERAL AMERICAN LIFE INSURANCE COMPANY AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(DOLLARS IN THOUSANDS)

                                                                                   YEARS ENDED DECEMBER 31
<S>                                                                    <C>                   <C>                 <C>
CASH FLOWS FROM OPERATING ACTIVITIES                                      1997                 1996                1995

Net income                                                            $    97,237               83,232             224,032
Adjustments to reconcile net income to net cash
  provided by (used in) operating activities:
     Change in:
       Accrued investment income                                          (20,568)             (16,275)            (22,202)
       Reinsurance recoverables and other contract deposits              (838,390)            (159,713)            262,054
       Deferred policy acquisition costs                                 (113,040)             (87,249)            (23,141)
       Other assets                                                       (61,796)             (51,444)            (67,650)
       Future policy benefits                                             693,052              330,511             399,261
       Policy and contract claims                                         105,503               14,652              74,173
       Other liabilities and accrued expenses                             319,787               65,184             184,756
       Deferred income taxes                                                 (113)              13,992              29,411
     Policyholder considerations                                         (137,163)            (144,748)           (140,475)
     Interest credited to policyholder account balances                   345,937              262,532             192,522
     Amortization and depreciation                                         32,744               28,375              19,196
     Net realized investment (gains)                                      (28,538)             (24,531)           (280,756)
     Other, net                                                               372              (14,554)              2,488
                                                                      -----------           ----------          ----------
Net cash provided by operating activities                                 395,024              299,964             853,669
                                                                      -----------           ----------          ----------

CASH FLOWS FROM INVESTING ACTIVITIES

Proceeds from investments sold or redeemed:
 Fixed maturities available-for-sale                                    2,070,743            1,822,169           1,482,122
 Mortgage loans                                                           594,151              182,650             206,520
 Equity securities                                                         31,602               13,427             468,143
 Short-term and other invested assets                                     163,393               84,748             414,102
Cost of investments purchased:
 Fixed maturities available-for-sale                                   (4,463,100)          (3,428,943)         (3,010,016)
 Fixed maturities held-to-maturity                                              -                    -              (3,068)
 Equity securities                                                        (47,283)             (39,553)            (89,062)
 Short-term and other invested assets                                    (293,857)             (97,426)            (16,471)
 Mortgage loan originations                                              (438,959)            (593,438)           (431,043)
Maturity of fixed maturities held-to-maturity                                   -                    -               6,365
Maturity of fixed maturities available-for-sale                           281,736              225,087              75,518
Increase in policy loans, net                                            (153,399)            (210,624)           (211,526)
Investments in subsidiaries                                                (6,032)              (4,807)           (126,363)
                                                                      -----------           ----------          ----------
Net cash used in investing activities                                  (2,261,005)          (2,046,710)         (1,234,779)
                                                                      -----------           ----------          ----------
CASH FLOWS FROM FINANCING ACTIVITIES

Net policyholder account and contract deposits                          2,121,488            1,632,495             294,685
Issuance of debt                                                            1,857              106,903             100,219
Repayment of debt                                                         (80,606)             (19,497)             (4,800)
Dividends                                                                  (2,112)              (1,832)             (4,376)
Other, net                                                                 46,829               26,770              17,498
                                                                      -----------           ----------          ----------

Net cash provided by financing activities                               2,087,456            1,744,839             403,226
                                                                      -----------           ----------          ----------

Effect of exchange rate changes                                            (5,320)                (266)              5,908
                                                                      -----------           ----------          ----------
Net increase (decrease) in cash and cash equivalents                      216,155               (2,173)             28,024
                                                                      -----------           ----------          ----------
Cash and cash equivalents at beginning of year                            142,724              144,897             116,873

                                                                      -----------           ----------          ----------
Cash and cash equivalents at end of year                              $   358,879              142,724             144,897
                                                                      ===========           ==========          ==========
</TABLE>

SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.






<PAGE> 123

GENERAL AMERICAN LIFE INSURANCE COMPANY AND SUBSIDIARIES

(1) BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

REORGANIZATION

In September 1996, the Board of Directors of General American Life Insurance
Company (General  American) adopted the Reorganization Plan (Plan) which
authorized the reorganization (Reorganization) of General American into a mutual
insurance holding company structure.  The Missouri Department of Insurance held
a public hearing on the Reorganization on December 19, 1996 and approved the
Plan on January 24, 1997.  The policyholders of General American approved the
Plan on January 28, 1997 and the Reorganization became effective on April 24,
1997 (effective date).  General American was the first company to obtain
approval and to form a mutual insurance holding company under the Missouri
Mutual Holding Company Statute.

Pursuant to the Reorganization, General American (the Company)  (i) formed
General American Mutual Holding Company (GAMHC) as a mutual insurance holding
company under the insurance laws of the State of Missouri, (ii) formed
GenAmerica Corporation (GenAmerica) as an intermediate stock holding company
under the general laws of the State of Missouri, and (iii) amended and restated
its Charter and Articles of Incorporation to authorize the issuance of capital
stock and the continuance of its existence as a stock life insurance company
under the same name.  GAMHC may, among other things, elect all of the directors
of GenAmerica and approve matters submitted for shareholder approval.  As of the
effective date of the Reorganization, the membership interests and the
contractual rights of the policyholders of the Company  were separated - the
membership interests automatically became, by operation of law, membership
interests in GAMHC and the contractual rights remained with the Company.  Each
person who becomes the owner of a designated policy or contract of insurance or
annuity issued by the Company after the effective date of the Reorganization
(subject to certain exceptions and conditions set forth in the Articles of
Incorporation of GAMHC) will become a member of GAMHC and have a membership
interest in GAMHC by operation of law so long as such policy or contract remains
in force.  The membership interests in GAMHC follow, and are not severable, from
the insurance policy or annuity contract from which the membership interest in
GAMHC is derived.

The Company issued 3 million shares of its authorized shares of capital stock to
GAMHC in 1997.  GAMHC then contributed all of these to GenAmerica in exchange
for 1 thousand shares of its common stock.  As a result, GenAmerica directly
owns the Company, and GAMHC indirectly owns the Company, through GenAmerica.  In
addition, the Company  capitalized  $3 million of its unassigned surplus to paid
in capital.

The consolidated financial statements include the assets, liabilities, and
results of operations of the Company and its wholly owned subsidiaries, General
American Holding Company, a non-insurance holding company; Cova Corporation, an
insurance holding company; Paragon Life Insurance Company; Security Equity Life
Insurance Company; General Life Insurance Company of America; General Life
Insurance Company, its 63.8 percent owned subsidiary, Reinsurance Group of
America, Incorporated (RGA), an insurance holding company, and its 62.7 percent
owned subsidiary, Conning Corporation.

The Company's principal lines of business, conducted through General American or
one of its subsidiaries, are: Individual Life Insurance, Annuities, Group Life
and Health Insurance, Asset Management, and Reinsurance.  The Company
distributes its products and services primarily through a nationwide network of
general agencies, independent brokers, and group sales and claims offices.  The
Company (including its subsidiaries) is licensed to do business in all fifty
states, twelve Canadian provinces, Puerto Rico, and the District of Columbia.
Through its subsidiaries, the Company has operations in Europe, Pacific Rim
countries, and Latin America.

INITIAL PUBLIC OFFERING

In December 1997, the Company's subsidiary, Conning Corporation (Conning)
successfully completed an Initial Public Offering (IPO) of 2.875 million shares
of its common stock.  Conning received net proceeds of approximately $34.5
million from the offering.  After the IPO, the Company owns 62.7 percent of the
total shares outstanding of Conning's common stock.  The publicly held stock of
Conning is listed on the NASDAQ National Market System

SIGNIFICANT ACCOUNTING POLICIES

The accompanying consolidated financial statements are prepared on the basis of
generally accepted accounting principles (GAAP) and include the accounts of the
Company and its majority owned subsidiaries. Less than majority-owned entities
in which the Company has at least a 20 percent interest are reported on the
equity basis. All significant intercompany accounts and transactions have been
eliminated in consolidation.  The preparation of financial statements requires
the use of estimates by management which affect the amounts reflected in the
financial statements.  Actual results could differ from those estimates.
Accounts that the Company deems to be sensitive to changes in estimates include
future policy benefits and policy and contract claims, deferred acquisition
costs, and investment and deferred tax valuation allowances.

In April 1993, the Financial Accounting Standards Board (FASB) issued
Interpretation No. 40, APPLICABILITY OF GENERALLY ACCEPTED ACCOUNTING PRINCIPLES
TO MUTUAL LIFE INSURANCE AND OTHER ENTERPRISES.  This Interpretation requires
mutual life insurance enterprises which had traditionally issued statutory based
financial statements that had been reported to be in conformity with GAAP, to
apply all authoritative accounting pronouncements in preparing those statements,
effective for periods beginning after December 31, 1994.  In January 1995, the
FASB issued Statement of Financial Accounting Standards No. 120 (SFAS 120),
ACCOUNTING AND REPORTING BY MUTUAL LIFE INSURANCE ENTERPRISES AND BY INSURANCE
ENTERPRISES FOR CERTAIN LONG DURATION PARTICIPATING CONTRACTS, and the American
Institute of Certified Public Accountants (AICPA) issued Statement of Position
95-1 (SOP 95-1), ACCOUNTING FOR CERTAIN INSURANCE ACTIVITIES OF MUTUAL LIFE
ENTERPRISES, which together define the GAAP model for mutual life insurance
enterprises.  These pronouncements define the enterprises and method of
accounting for certain participating life insurance contracts of mutual and
stock life insurance companies that meet the criteria defined in SOP 95-1.  SFAS
120 also deferred implementation of Interpretation No. 40 to be concurrent with
implementation of SFAS 120.  SFAS 120 and SOP 95-1 are effective for financial
statements issued for fiscal years beginning after December 15, 1995.  The
effect of initially applying this new accounting model has been reported
retroactively through restatement of all periods presented.






<PAGE> 124
The significant accounting policies of the Company are as follows:

RECOGNITION OF REVENUE

For traditional life policies, including participating businesses, premiums are
recognized when due, less allowances for estimated uncollectible balances.  For
limited payment contracts, net premiums are recorded as revenue, and the
difference between the gross premium and the net premium is deferred and
recognized in income in a constant relationship to insurance in force over the
estimated policy life. For universal life and annuity products, contract charges
for mortality, surrender, and expense, other than front-end expense charges, are
reported as income when charged to policyholders' accounts.

Other income represents the fees generated from the Company's non-insurance
operations, primarily service and contract fees relating to asset management,
system development, and third-party administration. Amounts are recognized when
earned.

INVESTED ASSETS

FIXED MATURITY AND EQUITY SECURITIES:  Investment securities are accounted for
in accordance with SFAS 115,  ACCOUNTING FOR CERTAIN INVESTMENTS IN DEBT AND
EQUITY SECURITIES.  SFAS 115 requires debt and equity securities to be
classified into categories of available-for-sale, trading securities, or held-
to-maturity depending on an entity's ability and positive intent to hold a
security to maturity.  All of the Company's securities are classified as
available-for-sale.  Fixed maturities available-for-sale are reported at fair
value and are so classified based on the possibility that such securities could
be sold prior to maturity if that action enables the Company to execute its
investment philosophy and appropriately match investment results to operating
and liquidity needs.  Equity securities are carried at fair value.

Realized gains or losses on the sale of securities are determined on the basis
of specific identification. Unrealized gains and losses are recorded, net of
related income tax effects, in a separate component of stockholder equity.

MORTGAGE LOANS: Mortgage loans on real estate are stated at an unpaid principal
balance, net of unamortized discounts and valuation allowances for possible
impairment in value.  The Company discontinues the accrual of interest on
mortgage loans which are more than  90 days delinquent.  Interest received on
nonaccrual mortgage loans is generally reported as interest income.

POLICY LOANS, REAL ESTATE AND OTHER INVESTED ASSETS: Policy loans are carried at
an unpaid principal balance and are generally secured by the cash surrender
value.  Investment real estate which the Company has the intent to hold for the
production of income is carried at depreciated cost, net of writedowns for other
than temporary declines in fair value and encumbrances.  Properties held for
sale (primarily acquired through foreclosure) are carried at the lower of
depreciated cost (fair value at foreclosure plus capital additions less
accumulated depreciation and encumbrances) or fair value.  Adjustments to
carrying value of properties held for sale are recorded in a valuation reserve
when the fair value is below depreciated cost.  The accumulated depreciation and
encumbrances on real estate amounted to $47.0 million and  $53.0 million at
December 31, 1997 and 1996, respectively.  Direct valuation allowances amounted
to $6.7 million and $15.7 million at December 31, 1997 and 1996, respectively.
Other invested assets are principally recorded at fair value.

SHORT-TERM INVESTMENTS: Short-term investments, consisting primarily of money
market instruments and other debt issues purchased with an original maturity of
less than a year, are carried at amortized cost, which approximates fair value.

INVESTED ASSET IMPAIRMENT AND VALUATION ALLOWANCES: Invested assets are
considered impaired when the Company determines that collection of all amounts
due under the contractual terms is doubtful.  The Company adjusts invested
assets to their estimated net realizable value at the point at which it
determines an impairment is other than temporary.  In addition, the Company has
established valuation allowances for mortgage loans and other invested assets.
Valuation allowances for other than temporary impairments in value are netted
against the asset categories to which they apply.  Additions to valuation
allowances are included in realized gains and losses.

The Company recognizes its proportionate share of the resultant gains or losses
on the issuance or repurchase of its subsidiaries' stock as a direct credit or
charge to retained earnings.

CASH AND CASH EQUIVALENTS: For purposes of reporting, cash and cash equivalents
represent cash, demand deposits and highly liquid short-term investments, which
include U.S. Treasury bills, commercial paper, and repurchase agreements with
original or remaining maturities of 90 days or less when purchased.

INVESTMENT INCOME

Bond premium and discounts are amortized into income using the scientific yield
method over the term of the security.  Amortization of the premium or discount
on mortgage-backed securities is recognized using a scientific yield method
which considers the estimated timing and amount of prepayments of underlying
mortgage loans.  Actual prepayment experience is periodically reviewed and
effective yields are adjusted when differences arise between the prepayments
originally anticipated and the actual prepayments received and currently
anticipated.  When such differences occur, the net investment in the
mortgage-backed security is adjusted to the amount that would have existed had
the new effective yield been applied since the acquisition of the security with
a corresponding charge or credit to interest income (the "retrospective
method").

POLICY AND CONTRACT LIABILITIES

For traditional life insurance policies, future policy benefits are computed
using a net level premium method with actuarial assumptions as to mortality,
persistency, and interest established at policy issue.  Assumptions established
at policy issue as to






<PAGE> 125

mortality and persistency are based on industry standards and the Company's
historical experience which, together with interest and expense assumptions,
provide a margin for adverse deviation.  Interest rate assumptions generally
range from 2.5 percent to 11.0 percent.

For participating policies, future policy benefits are computed using a net
level premium method based on the guaranteed cash value basis for mortality and
interest.  Mortality rates are similar to those used for statutory valuation
purposes.  Interest rates generally range from 2.5 percent to 6.0 percent.
Dividend liabilities are established when earned.
When the liabilities for future policy benefits plus the present value of
expected future gross premiums are insufficient to provide for expected policy
benefits and expenses, unrecoverable deferred policy acquisition costs are
written off and thereafter a premium deficiency reserve is established through a
charge to earnings.

Policyholder account balances for universal life and annuity policies are equal
to the policyholder account value before deduction of any surrender charges.
The policyholder account value represents an accumulation of gross premium
payments plus credited interest less expense and mortality charges and
withdrawals.  These expense charges are recognized in income as earned.

The range of  weighted average interest crediting rates used by the Company and
its life insurance subsidiaries were as follows:


<TABLE>
<CAPTION>
                     1997        1996        1995
<S>               <C>         <C>         <C>
Universal life    6.00-7.10%  6.00-7.56%  6.00-7.87%
Annuities         5.70-6.20%  5.70-6.20%  5.69-6.29%
</TABLE>

Accident and health benefits for active lives are calculated using the net level
premium method and assumptions as to future morbidity, withdrawals, and interest
which provide a margin for adverse deviation.  Benefit liabilities for disabled
lives are calculated using the present value of future benefits and experience
assumptions for claim termination, expense, and interest which also provide a
margin for adverse deviation.

POLICY AND CONTRACT CLAIMS

The Company establishes a liability for unpaid claims based on estimates of the
ultimate cost of claims incurred, which is comprised of aggregate case basis
estimates, average claim costs for reported claims, and estimates of unreported
losses based on past experience.  Policy and contract claims include a provision
for both life and accident and health claims.  Management believes the
liabilities for unpaid claims are adequate to cover the ultimate liability;
however, due to the underlying risks and the high degree of uncertainty
associated with the determination of the liability for unpaid claims, the
amounts which will ultimately be paid to settle these liabilities cannot be
determined precisely and may vary from the estimated amount included in the
consolidated balance sheets.

DEFERRED POLICY ACQUISITION COSTS

The costs of acquiring new business, which vary with and are primarily related
to the production of new business, have been deferred to the extent that such
costs are deemed recoverable from future profitability of the underlying
business.  Such costs include commissions, premium taxes, as well as certain
other costs of policy issuance and underwriting.

For limited payment and other nonparticipating traditional life insurance
policies, the deferred policy acquisition costs are amortized with interest in
proportion to the ratio of the expected annual premium revenue to the expected
total premium revenue.  Expected future premium revenue is estimated with the
same assumptions used for computing liabilities for future policy benefits for
these policies.

For participating life insurance, universal life, and annuity type contracts,
the deferred policy acquisition costs are amortized over a period of not more
than thirty years in relation to the present value of estimated gross profits
arising from interest margin, cost of insurance, policy administration, and
surrender charges.

The range of average rates of assumed interest used by the Company and its
insurance subsidiaries in estimated gross margins were as follows:

<TABLE>
<CAPTION>
                           1997          1996          1995
<S>                     <C>           <C>           <C>
Participating life         8.17%         8.70%         7.81%
Universal life          6.25-7.79%    6.00-8.20%    6.00-7.56%
Annuities               7.00-7.84%       7.83%         8.04%
</TABLE>

The estimates of expected gross margins are evaluated regularly and are revised
if actual experience or other evidence indicates that revision is appropriate.
Upon revision, total amortization recorded to date is adjusted by a charge or
credit to current earnings.  Under SFAS 115, deferred policy acquisition costs
are adjusted for the impact on estimated gross margins as if the  net unrealized
gains and losses on securities had actually been realized.

REINSURANCE

In the normal course of business, the Company seeks to limit its exposure to
loss on any single insured by ceding risks to other insurance enterprises or
reinsurers under various types of contracts including coinsurance and excess
coverage.  The Company's retention level per individual life ranges between $50
thousand and $2.5 million depending on the entity writing the policy.

The Company assumes and retrocedes financial reinsurance contracts which
represent low mortality risk reinsurance treaties. These contracts are reported
as deposits and are included in reinsurance recoverable/payable in the
accompanying consolidated balance sheet. The amount of revenue reported on these
contracts represents fees and the cost of insurance under the terms of the
reinsurance agreement.






<PAGE> 126
Reinsurance activities are accounted for consistent with terms of the risk
transfer reinsurance contracts.  Premiums ceded to other companies have been
reported as a reduction of premiums.  Amounts applicable to reinsurance ceded
for future policy benefits and claim liabilities have been reported as assets
for these items and commissions and expense allowances received in connection
with reinsurance ceded have been accounted for in income as earned.  Reinsurance
does not relieve the Company from its primary responsibility to meet claim
obligations.  The Company evaluates the financial conditions of its reinsurers
annually.

FEDERAL INCOME TAXES

The Company and certain of its U.S. subsidiaries file a consolidated federal
income tax return.  In order to consolidate, the Company must possess both 80
percent of the total voting power and 80 percent of the value of the stock of
the subsidiary.  Further, even if it meets the 80 percent test, any acquired
life insurance company is not included in the consolidated return until the
acquired company has been a member of the group for five years.  Prior to
satisfying the five-year requirement, the subsidiary files a separate federal
return.  RGA Barbados, a subsidiary of RGA, also files a U.S. tax return.  The
Company's Canadian, Argentine, Australian, Chilean, Mexican, Spanish, and United
Kingdom subsidiaries are taxed under applicable local statutes.  The Company
uses the asset and liability method to record deferred income taxes.
Accordingly, deferred tax assets and liabilities are recognized for the future
tax consequences attributable to differences between the financial statement
carrying amounts of existing assets and liabilities and their respective tax
bases, using enacted tax rates, expected to apply to taxable income in the years
in which those temporary differences are expected to be recovered or settled.

SEPARATE ACCOUNT BUSINESS

The assets and liabilities of the separate accounts represent segregated funds
administered and invested by the Company for purposes of funding variable life
insurance and annuity contracts for the exclusive benefit of the contract
holders.  The Company charges the separate accounts for cost  of insurance and
administrative expense associated with a contract and charges related to early
withdrawals by contract holders. The assets and liabilities of the separate
account are carried at fair value.  The Company's participation in the separate
accounts (seed money) is carried at its fair value in the separate account, and
amounted to $6.2  million and $22.3 million at December 31, 1997 and 1996,
respectively.

FAIR VALUE OF FINANCIAL INSTRUMENTS

Fair value estimates are made at a specific point in time, based on relevant
market information and information about the financial instrument.  These
estimates do not reflect any premium or discount that could result from offering
for sale at one time the Company's entire holdings of a particular financial
instrument.  Although fair value estimates are calculated using assumptions that
management believes are appropriate, changes in assumptions could significantly
affect the estimates and such estimates should be used with care.  The following
assumptions were used to estimate the fair value of each class of financial
instrument for which it was practicable to estimate fair value:

INVESTMENT SECURITIES: Fixed maturities are valued using quoted market prices,
if available.  For securities not actively traded, fair values are estimated
using values obtained from independent pricing services or, in the case of
private placements, are estimated by discounting expected future cash flows
using a current market rate applicable to the yield, credit quality, and
maturity of investments. The fair values of equity securities are based on
quoted market prices.

MORTGAGE LOANS: The fair values of mortgage loans are estimated using discounted
cash flow analyses and interest rates currently being offered for similar loans
to borrowers with similar credit ratings.  Loans with similar characteristics
are aggregated for purposes of the calculations.

POLICY LOANS: The fair value of policy loans approximates the carrying value.
The majority of these loans are indexed, with yield tied to a stated return.

POLICYHOLDER ACCOUNT BALANCES ON INVESTMENT TYPE CONTRACTS: Fair values for the
Company's liabilities under investment-type contracts are estimated using
discounted cash flow calculations based on interest rates currently being
offered for similar contracts with maturities consistent with those remaining
for the contracts being valued. For contracts with no defined maturity date, the
carrying value approximates fair value.

SEPARATE ACCOUNT ASSETS AND LIABILITIES: The separate account assets and
liabilities are carried at fair value as determined by the market value of the
underlying segregated investments.

SHORT-TERM INVESTMENTS AND CASH AND CASH EQUIVALENTS:  The carrying amount is
considered a reasonable estimate of fair value.

LONG-TERM DEBT AND NOTES PAYABLE: The fair value of long-term debt and notes
payable is estimated using discounted cash flow calculations based on interest
rates currently being offered for similar instruments.

Refer to Note 4 for additional information on fair value of financial
instruments.

RECLASSIFICATION
The Company has reclassified the presentation of certain prior period
information to conform with the 1997 presentation.






<PAGE> 127
(2) SIGNIFICANT ACQUISITIONS AND DIVESTITURES

On June 1, 1995, the Company acquired Xerox Life Insurance Companies, now known
as Cova Corporation (Cova).  At acquisition, Cova had total assets of
approximately $635.6 million.  The purchase price of approximately $107.7
million was funded from the Company's operations.

Effective July 31, 1995, the Company entered into a merger arrangement with
Conning Corporation and Subsidiaries (Conning), an investment management firm,
whereby the Company acquired Conning and subsequently contributed Conning and
General American Investment Management Company, a wholly owned subsidiary, to
form Conning Asset Management Company (CAM).  At acquisition, Conning had total
assets of approximately $16.0 million.  The purchase price consisted of
approximately $12.0 million in cash (from the Company's operations) and 3.2
million shares of CAM convertible redeemable preferred stock, with fair value of
approximately $17.0 million.

These transactions were accounted for using the purchase method of accounting.
The results of operations of the acquired entities are included in the
consolidated financial statements subsequent to the respective acquisition
dates.  The excess of cost over fair value of net assets acquired amounted to
approximately $56.6 million and $23.1 million for Cova and Conning,
respectively, and is being amortized over approximately 20 years.
On January 3, 1995, the Company sold its 72 percent ownership in GenCare Health
Systems, Inc. to United HealthCare Corporation.  Proceeds received net of
expenses were $365.0 million and the net realized gain on sale was $170.2
million.

The Company distributed its ownership of its wholly owned subsidiary, Walnut
Street Securities, Inc. (WSS), at December 31, 1997  to GenAmerica. The net book
value of WSS, was $4.48 million at the time of distribution. The revenue and
expenses of WSS are included in the Company's consolidated statement of
operations for 1997.






<PAGE> 128
(3) INVESTMENTS

Fixed maturities and equity securities
The amortized cost and estimated fair value of fixed maturity and equity
securities at December 31, 1997 and 1996 are as follows (in thousands):

<TABLE>
<CAPTION>
                                                                           1997

                                                 Gross       Gross     Estimated
                                   Amortized   unrealized  unrealized     fair
                                     cost        gains       losses      value
<S>                                <C>         <C>         <C>         <C>
Available-for-sale:
U. S. Treasury securities          $   48,074       1,125        (27)     49,172
Government agency
obligations                           378,002      84,425     (1,281)    461,146
Corporate securities                5,491,210     319,682    (45,790)  5,765,102
Mortgage-backed securities          2,544,241      45,211    (17,832)  2,571,620
Asset-backed securities               265,725       3,380       (626)    268,479
                                   ----------  ----------  ----------  ---------
Total fixed maturities
  available-for-sale               $8,727,252     453,823    (65,556)  9,115,519
                                   ==========  ==========  ==========  =========
Equity securities                  $   23,558         653          -      24,211
                                   ==========  ==========  ==========  =========
</TABLE>

<TABLE>
<CAPTION>
                                                                            1996

                                                 Gross       Gross     Estimated
                                   Amortized   unrealized  unrealized     fair
                                     cost        gains       losses      value
<S>                                <C>         <C>         <C>         <C>
Available-for-sale:
U. S. Treasury securities          $   28,980         368       (151)     29,197
Government agency
obligations                           343,945      41,324       (970)    384,299
Corporate securities                4,071,775     158,361    (39,623)  4,190,513
Mortgage-backed securities          1,949,717      18,927    (14,386)  1,954,258
Asset-backed securities               198,934       1,599       (491)    200,042
                                   ----------  ----------  ----------  ---------
Total fixed maturities
  available-for-sale               $6,593,351     220,579    (55,621)  6,758,309
                                   ==========  ==========  ==========  =========
Equity securities                  $   21,460       1,137     (1,692)     20,905
                                   ==========  ==========  ==========  =========
</TABLE>

The Company manages its credit risk associated with fixed maturities by
diversifying its portfolio.  At December 31, 1997 and 1996, the Company held no
corporate debt securities or foreign government debt securities of a single
issuer which had a carrying value in excess of 10 percent of stockholder equity.


The amortized cost and estimated fair value of fixed maturities at December 31,
1997, by contractual maturity, are shown below (in thousands).  Expected
maturities may differ from contractual maturities because borrowers may have the
right to call or prepay obligations with or without call or prepayment
penalties.

<TABLE>
<CAPTION>
                                                                  Estimated
                                                 Amortized           fair
                                                    cost            value
<S>                                            <C>                <C>
Due in one year or less                        $      67,409         67,921
Due after one year through five years              1,279,675      1,303,178
Due after five years through ten years             1,816,231      1,855,188
Due after ten years through twenty years           3,019,696      3,317,612
Mortgage-backed securities                         2,544,241      2,571,620
                                               -------------      ---------
Total                                          $   8,727,252      9,115,519
                                               =============      =========
</TABLE>






<PAGE> 129
The sources of net investment income follow (in thousands):

<TABLE>
<CAPTION>
                           1997       1996       1995
<S>                     <C>           <C>        <C>
Fixed maturities        $  561,709    464,512    368,033
Mortgage loans             194,504    171,781    143,047
Real estate                 34,164     39,062     37,108
Equity securities            1,317        755        622
Policy loans               148,316    133,511    127,920
Short-term investments      16,600     13,979     26,920
Other                       13,943      9,705       (368)
                          --------    -------    -------
Investment revenue         970,553    833,305    703,282
Investment expenses        (25,011)   (26,422)   (26,878)
                          --------    -------    -------
Net investment income   $  945,542    806,883    676,404
                          ========    =======    =======
</TABLE>

Net realized gains (losses) from sales of investments consist of the following
(in thousands):

<TABLE>
<CAPTION>
                                   1997          1996       1995
<S>                             <C>             <C>        <C>
Fixed maturities:
     Realized gains             $   23,969       27,928     30,139
     Realized losses                (16,796)    (10,398)    (9,000)
Equity securities:
     Realized gains                   1,835       6,146    306,142
     Realized losses                 (1,457)       (288)    (5,259)
Other investments, net               20,987       1,143    (41,266)
                                    -------     -------    -------
Net realized investment gains   $    28,538      24,531    280,756
                                    =======     =======    =======
</TABLE>

Included in the net realized losses are permanent write-downs of approximately
$4.8 million during 1997.

A summary of the components of the net unrealized appreciation (depreciation) on
invested assets carried at fair value is as follows (in thousands):


<TABLE>
<CAPTION>
                                                          1997          1996
<S>                                                    <C>            <C>
Unrealized appreciation (depreciation):
     Fixed maturities available-for-sale               $  388,267       164,957
     Equity securities and short-term investments             658           605
     Derivatives                                              888           -
Effect of unrealized appreciation (depreciation) on:
     Deferred policy acquisition costs                   (142,187)      (70,038)
     Present value of future profits                       (2,901)        1,986
Deferred income taxes                                     (91,779)      (36,705)
Other                                                         139           -
Minority interest, net of taxes                           (24,341)      (10,438)
                                                       ----------     ---------
Net unrealized appreciation                            $  128,744        50,367
                                                       ==========     =========
</TABLE>

The Company and its insurance subsidiaries have securities on deposit with
various state insurance departments and regulatory authorities with an amortized
cost of approximately $ 293.5 million and $278.6 million at December 31, 1997
and 1996, respectively.

MORTGAGE LOANS
The Company originates mortgage loans on income-producing properties, such as
apartments, retail and office buildings, light warehouses, and light industrial
facilities.  Loan to value ratios at the time of loan approval are 75 percent or
less.  The Company minimizes risk through a thorough credit approval process and
through geographic and property type diversification.

The Company's mortgage loans were distributed as follows (in thousands):

<TABLE>
<CAPTION>
                                           1997                        1996

                        Carrying      Percent of     Carrying      Percent of
                         Value          Total         Value          Total
<S>                     <C>           <C>            <C>           <C>
Arizona                 $   156,453       7.2%       $   185,575       8.0%
California                  358,443      16.5            378,376      16.4
Colorado                    228,797      10.5            226,531       9.8
Florida                     153,174       7.0            193,570       8.4
Georgia                     131,861       6.1            141,442       6.1
Illinois                    155,184       7.1            183,883       8.0
Maryland                    104,567       4.8             99,944       4.3
Missouri                    100,815       4.6            102,111       4.4
Texas                       191,619       8.8            225,697       9.8
Virginia                     84,140       3.9             92,663       4.0
Other                       513,213      23.5            481,546      20.8
                        -----------   ---------      -----------    --------
Subtotal                  2,178,266     100.0%         2,311,338     100.0%
Valuation reserve           (38,004)                     (37,711)
                        -----------   ---------      -----------    --------
Total                   $ 2,140,262                  $ 2,273,627
                        ===========   =========      ===========    ========
</TABLE>






<PAGE> 130
<TABLE>
<CAPTION>
                                           1997                        1996

                        Carrying      Percent of     Carrying      Percent of
                         Value          Total         Value          Total
<S>                     <C>           <C>            <C>           <C>
Property Type
     Apartment          $   101,038       4.6%       $   131,352       5.7%
     Retail                 903,438      41.5            966,298      41.8
     Office building        622,185      28.6            641,204      27.7
     Industrial             445,253      20.4            479,755      20.8
     Other commercial       106,352       4.9             92,729       4.0
                        -----------   ---------      -----------    --------
     Subtotal             2,178,266     100.0%         2,311,338     100.0%
     Valuation reserve      (38,004)                     (37,711)
                        -----------   ---------      -----------    --------
     Total              $ 2,140,262                  $ 2,273,627
                        ===========   =========      ===========    ========
</TABLE>

An impaired loan is measured at the present value of expected future cash
flows or, alternatively, the observable market price or the fair value of the
collateral.

Mortgage loans which have been non-income producing for the preceding twelve
months were $8.7 million and $5.1 million at December 31, 1997 and 1996,
respectively.  At December 31, 1997 and 1996, the recorded investment in
mortgage loans that were considered impaired under SFAS 114, ACCOUNTING BY
CREDITORS FOR IMPAIRMENT OF A LOAN, was $119.7 million and $86.5 million,
respectively, with related allowances for credit losses of $12.7 million and
$8.0 million, respectively.  The average recorded investment in impaired
loans during 1997 and 1996 was $103.1 million and $107.9 million,
respectively.  For the years ended December 31, 1997, 1996, and 1995, the
Company recognized  $9.7 million, $6.6 million, and $11.9 million,
respectively, of interest income on those impaired loans, which included $9.9
million, $6.7 million, and $12.0 million,  respectively, of interest income
recognized using the cash basis method of income recognition.

The Company has outstanding mortgage loan commitments as of December 31, 1997
totaling $284.6 million.  During 1995, the Company entered into an agreement
whereby approximately $109.8 million of mortgage loans were sold by the
Company for securitization and resale by a financial institution as mortgage
pass-through certificates.  In conjunction with this transaction, the Company
entered into futures positions to hedge against interest rate risk.  The sale
of these mortgage loans resulted in a net loss of approximately $.4 million.
In addition, the close-out of the futures positions related to this
transaction resulted in a net loss of approximately $6.4 million.

DERIVATIVES The Company has a variety of reasons to use derivative
instruments, such as to attempt to protect the Company against possible
changes in the market value of its portfolio as a result of interest rate
changes and to manage the portfolio's effective yield, maturity, and
duration.  The Company does not invest in derivatives for speculative
purposes.  Upon disposition, a realized gain or loss is recognized
accordingly, except when exercising an option contract or taking delivery of
a security underlying a futures contract.  In these instances, the
recognition of gain or loss is postponed until the disposal of the security
underlying the option or futures contract.

Summarized below are the specific types of derivative instruments used by the
Company.

INTEREST RATE SWAPS:  The Company manages interest rate risk on certain
contracts, primarily through the utilization of interest rate swaps.  Under
interest rate swaps, the Company agrees with counterparties to exchange, at
specified intervals, the payments between floating and fixed-rate interest
amounts calculated by reference to notional amounts.  Net interest payments are
recognized within net investment income in the consolidated statements of
operations.



At December 31, 1997, the Company had thirty outstanding interest rate swap
agreements which expire at various dates through 2025.  Under thirteen of the
agreements, the Company receives a fixed rate ranging from 5.975 percent to
7.51 percent on a notional amount of $68.6 million and pays a floating rate
based on London Interbank Offered Rate (LIBOR).  Under the remaining
seventeen outstanding interest rate swap agreements, the Company receives a
floating rate based on LIBOR on a notional amount of $93 million and pays a
fixed rate ranging from 6.495 percent to 8.562 percent.  The estimated fair
value of the agreements was a net loss of approximately $2.5 million which is
not recognized in the accompanying consolidated balance sheet.

At December 31, 1996, the Company had eight outstanding interest rate swap
agreements which expire at various dates through 2025.  Under six of the
agreements, the Company receives a fixed rate ranging from 5.825 percent to
8.31 percent on a notional amount of $25.4 million and pays a floating rate
based on LIBOR.  Under the remaining two outstanding interest rate swap
agreements, the Company receives a floating rate based on LIBOR on a notional
amount of $15 million and pays a fixed rate ranging from 6.52 percent to 6.90
percent.  The estimated fair value of the agreements was a net gain of
approximately $0.3 million which is not recognized in the accompanying
consolidated balance sheet.






<PAGE> 131
CURRENCY SWAPS:  Under foreign currency swaps, the Company agrees with
other parties to exchange at specified intervals, the difference between two
currencies on an exchange rate basis the interest amounts calculated by
reference to an agreed notional principal amount.  The Company uses this
technique for foreign denominated assets to match dollar denominated
liabilities of various fixed income products.  Net interest payments are
recognized within net investment income in the consolidated statements of
operations.

At December 31, 1997 and 1996, the Company had six and two outstanding
currency swap agreements, respectively, which expire at various dates through
2026.  The notional amount was $34.3 million and $13.9 million, respectively.
 The estimated fair value of the agreements was a net loss of $1.3 million
and $2.3 million, respectively, which is not recognized in the accompanying
consolidated balance sheet.

FUTURES:  A futures contract is an agreement involving the delivery of a
particular asset on a specified future date at an agreed upon price.  The
Company generally invests in futures on U.S. Treasury Bonds, U.S. Treasury
Notes, and the S&P 500 Index and typically closes the contract prior to the
delivery date.  These contracts are generally used to manage the portfolio's
effective maturity and duration.






<PAGE> 132
Futures contracts outstanding as of years ending 1997 and 1996 were as follows:

<TABLE>
<CAPTION>
                                 ($ in thousands)
                     NET (SOLD)
                      PURCHASE  NOTIONAL      FAIR     UNREALIZED
                      POSITION    AMOUNT     VALUE     GAIN(LOSS)
<S>                  <C>        <C>          <C>       <C>
December 31, 1997       (510)    $51,000     60,940      ($907)
December 31, 1996         50      12,500     14,653        404
</TABLE>

OPTIONS:  Currently, the Company buys both exchange-traded and
over-the-counter options based on the S&P 500 Index to support equity indexed
annuity policies. An equity indexed annuity is a product under which
contractholders receive a minimum guaranteed value and also participate in
stock market appreciation. Options are marked to market value quarterly.  The
change in value is reflected in investment income to assure proper matching
of the hedge to changes in the liability.  The amounts involved are not
material.

The Company is exposed to credit related risk in the event of nonperformance
by counterparties to financial instruments but does not expect any
counterparties to fail to meet their obligations.  Where appropriate, master
netting agreements are arranged and collateral is obtained in the form of
rights to securities to lower the Company's exposure to credit risk.  It is
the Company's policy to deal only with highly rated companies.  There are not
any significant concentrations with counterparties.

(4) FAIR VALUE OF FINANCIAL INSTRUMENTS

The following table presents the carrying amounts and estimated fair values
of the Company's financial instruments at December 31, 1997 and 1996.  SFAS
107, DISCLOSURES ABOUT THE FAIR VALUE OF FINANCIAL INSTRUMENTS, defines fair
value of a financial instrument as the amount at which the instrument could
be exchanged in a current transaction between willing parties (in thousands):

<TABLE>
<CAPTION>
                                                        1997                          1996
                                     Carrying      Estimated       Carrying      Estimated
                                      Value       Fair Value        Value       Fair Value
<S>                              <C>              <C>             <C>           <C>
Assets:
  Fixed maturities               $  9,115,519      9,115,519      6,758,309      6,758,309
  Mortgage loans                    2,140,262      2,333,895      2,273,627      2,354,072
  Policy loans                      2,073,152      2,073,152      1,917,861      1,917,861
  Short-term investments              190,374        190,374         55,594         55,594
  Other invested assets               243,921        243,921        183,612        183,628
  Separate account assets           4,118,860      4,118,860      2,833,258      2,833,258
Liabilities:
  Policyholder account
     balances relating to
     investment contracts        $  6,696,690      6,608,068      6,281,967      6,190,919
  Long term debt and
  notes payable                       214,477        222,419        295,614        293,913
  Separate account
  liabilities                       4,112,666      4,112,666      2,810,907      2,810,907
</TABLE>

(5) REINSURANCE

The Company is a major reinsurer to the life and health industry.  The effect
of reinsurance on premiums and other considerations is as follows (in
thousands):

<TABLE>
<CAPTION>
                                                1997           1996          1995
<S>                                         <C>              <C>            <C>
Direct                                      $ 1,120,169      1,097,340      1,069,248
Assumed                                         996,861        827,171        700,152
Ceded                                          (348,861)      (301,283)      (271,387)
                                            -----------      ---------      ---------
Net insurance premiums and other
 considerations                             $ 1,768,169      1,623,228      1,498,013
                                            ===========      =========      =========
</TABLE>

Reinsurance assumed represents approximately $212.5 billion, $160.0 billion,
and  $157.9 billion, of insurance in force at December 31, 1997, 1996, and
1995, respectively.  The amount of ceded insurance in force, including
retrocession, was $50.4 billion, $53.2 billion, and $48.7 billion, for 1997,
1996, and 1995, respectively.






<PAGE> 133
(6) FEDERAL INCOME TAXES

Income tax expense (benefit) attributable to income from operations consists
of the following (in thousands):

<TABLE>
<CAPTION>
                                  1997         1996         1995
<S>                            <C>            <C>          <C>
Current income tax expense     $   65,778      45,902      115,769
Deferred income tax expense
  (benefit)                          (113)     13,992       29,411
                               ----------     -------      -------
Provision for income taxes     $   65,665      59,894      145,180
                               ==========     =======      =======
</TABLE>

Income tax expense attributable to income from operations differed from the
amounts computed by applying the U.S. federal income tax rate of 35 percent
to pre-tax income as a result of the following (in thousands):

<TABLE>
<CAPTION>
                                          1997           1996           1995
<S>                                    <C>              <C>            <C>
Computed "expected" tax expense        $   64,763        57,055        135,353
Increase (decrease) in income tax
   resulting from:
   Surplus tax on mutual life
     insurance companies                    5,325         4,777            -
   Foreign tax rate in excess
     of U.S. tax rate                         556           941            763
   Tax preferred investment
     income                                (6,583)       (7,318)        (5,784)
   State tax net of federal benefit           830           971            292
   GAAP/tax basis difference
     on GenCare sale                          -             -           15,710
   Foreign tax credit                        (594)          -              -
   Goodwill amortization                      956           895            567
   Difference in book vs. tax
     basis in domestic
     subsidiaries                           2,166         2,230          1,547
   Other, net                              (1,754)          343         (3,268)
                                       ----------       -------        -------
Provision for income taxes             $   65,665        59,894        145,180
                                       ==========       =======        =======
</TABLE>

Total income taxes were allocated as follows:

<TABLE>
<CAPTION>
                                          1997           1996           1995
<S>                                    <C>              <C>            <C>
Provision for income taxes             $   65,665        59,894        145,180
Income tax from stockholder equity:
   Unrealized holding gain
     or loss on debt and
     equity securities
     recognized for financial
     reporting purposes                    55,923       (24,612)        99,871
Foreign currency translation              (12,122)          -              -
Other                                        (437)       (1,023)           -
                                       ----------       -------        -------
Total income tax                       $  109,029        34,259        245,051
                                       ==========       =======        =======
</TABLE>

The tax effects of temporary differences that give rise to significant
portions of deferred tax assets and liabilities at December 31, 1997 and 1996
are presented below (in thousands):

<TABLE>
<CAPTION>
                                                 1997            1996
<S>                                          <C>               <C>
Deferred tax assets:
   Reserve for future policy benefits        $  149,496        138,848
   Deferred acquisition costs capitalized
      for tax                                   110,418         95,332
   Difference in basis of post retirement
      benefits                                    6,846         13,993
   Net operating loss                            40,915         22,789
   Other, net                                   132,354        106,263
                                             ----------        -------
Gross deferred tax assets                       442,029        377,225
   Less valuation allowance                       1,150          1,299
                                             ----------        -------
Total deferred tax asset after valuation
   allowance                                 $  438,879        375,926
                                             ==========        =======
</TABLE>

<TABLE>
<CAPTION>
                                                 1997            1996
<S>                                          <C>               <C>
Deferred tax liabilities:
   Unrealized gain on investments            $   78,420         63,204
   Deferred acquisition costs capitalized
      for financial reporting                   282,714        246,858
   Difference in the tax basis of
      cash and invested assets                   45,551         19,222
   Other, net                                   121,240         89,919
                                             ----------        -------
Total deferred tax liabilities                  527,925        419,203
                                             ----------        -------
Net deferred tax liability                   $   89,046         43,277
                                             ==========        =======
</TABLE>






<PAGE> 134
The Company has not recognized a deferred tax liability for the
undistributed earnings of its wholly owned foreign subsidiaries because the
Company currently does not expect those unremitted earnings to become taxable
to the Company in the foreseeable future.  This is because the unremitted
earnings will not be repatriated in the foreseeable future, or because those
unremitted earnings that may be repatriated will not be taxable through the
application of tax planning strategies that management would utilize.

As of December 31, 1997, the Company has provided for a 100 percent valuation
allowance against the deferred tax asset related to the net operating losses
of RGA's Australian, Argentine, and UK subsidiaries and Genelco's Spanish and
Mexican subsidiaries.  The Company has provided for a 50 percent valuation
allowance against the deferred tax asset related to International
Underwriting Services' net operating losses which were incurred in separate
return limitation years. Based on income projections for future years, a 50
percent valuation allowance is appropriate.

At December 31, 1997, the Company had capital loss carryforwards of  $.8
million.  During 1997, 1996, and 1995 the Company paid income taxes totaling
approximately $70.8 million, $20.7 million, and $121.7 million, respectively.
At December 31, 1997, the Company's subsidiaries had recognized deferred tax
assets associated with net operating loss carryforwards of approximately
$115.7 million.  The net operating loss and capital losses are expected to be
utilized during the period allowed for carryforwards.

(7) DEFERRED POLICY ACQUISITION COSTS

A summary of the policy acquisition costs deferred and amortized is as
follows (in thousands):

<TABLE>
<CAPTION>
                                              1997       1996       1995
<S>                                       <C>           <C>        <C>
Balance at beginning of year              $  652,251    526,939    664,452
Transfer of present value of future
profits                                       19,279          -          -
Policy acquisition costs deferred            267,008    206,790    163,218
Policy acquisition costs amortized          (211,979)  (182,038)  (176,216)
Interest credited                             40,843     38,944     37,405
Deferred policy acquisition costs relating
  to change in unrealized (gain) loss on
  investments available for sale             (72,149)     61,616  (161,920)
                                          ----------     -------  --------
Balance at end of year                    $  695,253     652,251   526,939
                                          ==========     =======  ========
</TABLE>

(8) ASSOCIATE BENEFIT PLANS AND POSTRETIREMENT BENEFITS

The Company has a defined benefit plan covering substantially all associates.
The benefits are based on years of service and each associate's compensation
level.  The Company's funding policy is to contribute annually the maximum
amount deductible for federal income tax purposes.  Contributions provide for
benefits attributed to service to date and for those expected to be earned in
the future.

The Company also has several non-qualified, defined benefit, and defined
contribution plans for directors and management associates.  The plans are
unfunded and are deductible for federal income tax purposes when the benefits
are paid.



Net periodic defined benefit plan costs consist of the following (in
thousands):

<TABLE>
<CAPTION>
                                        1997       1996       1995
<S>                           <C>           <C>        <C>
Service cost                  $    5,915        5,421      4,074
Interest                           8,597        8,047      7,160
Return on plan assets            (29,043)     (14,207)   (27,984)
Amortization and deferral         18,637        4,646     19,841
Other                                -            192        -
                              ----------    ---------  ---------
Pension costs                 $    4,106        4,099      3,091
                              ==========    =========  =========
</TABLE>






<PAGE> 135
The following table presents the plans' funded status and amount
recognized in the Company's consolidated balance sheets at December 31, 1997
and 1996 based on the actuarial valuations as of December 31, 1997 and 1996
(in thousands):

<TABLE>
<CAPTION>
                                                      1997                   1996
                                             Qualified     Other   Qualified      Other
                                               Plans       Plans     Plans        Plans
<S>                                          <C>           <C>     <C>            <C>
Actuarial present value of
   benefit obligations:
Accumulated benefit
   obligation, including vested
   benefits of $79,995 and
   $19,057 for 1997 and
   $74,223 and $18,560
   for 1996                                     82,758     27,965     76,928     26,897
                                             ---------     ------  ---------     ------
Projected benefit obligation for
   service rendered to date                     97,662     32,168     92,825     29,726

Plan assets at fair value primarily
   listed stocks and bonds                     133,477               128,545

Plan assets in excess (less than)
   projected benefit obligations                35,815    (32,168)    35,720    (29,726)


Unrecognized net transition obligation
   at December 31                                           4,021                 2,701

Pension cost funded in advance               $  35,815                35,720
                                             =========               =======
Accrued pension liability                                 (28,147)              (27,025)
                                                          ========              ========
</TABLE>

Assumptions used for the December 31, 1997 and 1996 projected benefit obligation
included a 7.25 percent current discount rate, a same age-based salary scale and
4.50 percent increase rate, respectively, for future compensation levels, and a
9.25 percent projected return on plan assets.

The Board of Directors has adopted an associate incentive plan applicable to
full-time salaried associates with at least one year of service.  Contributions
to the plan are determined annually by the Board of Directors and are based upon
salaries of eligible associates.  Full vesting occurs after five years of
continuous service.  The Company's contribution to the plan was $10.4 million,
$8.8 million, and $9.2 million for 1997, 1996, and 1995, respectively

In addition to pension benefits, the Company provides certain health care and
life insurance benefits for retired employees.  Substantially all employees may
become eligible for these benefits if they reach retirement age while working
for the Company.  Alternatively, retirees may elect certain prepaid health care
benefit plans.

The Company uses the accrual method to account for the costs of its retiree
benefit plans and amortizes its transition obligation for retirees and fully
eligible or vested employees over 20 years.  The unamortized transition
obligation was $16.8 million and $17.8 million at December 31, 1997 and 1996,
respectively.  Net postretirement benefit costs for the years ended December 31,
1997, 1996, and 1995 were $5.1 million, $5.8 million, and $5.4 million,
respectively, and include the expected cost of such benefits for newly eligible
or vested employees, interest cost, gains and losses arising from difference
between actuarial assumptions and actual experience, and amortization of the
transition obligation. The liability for the Company as of December 31, 1997 and
$27.8 million and $25.6 million, respectively.

Assumptions used were as follows:

<TABLE>
<CAPTION>
                                                      1997       1996
<S>                                                   <C>        <C>
Discount rate in determining benefit obligations      7.25%      7.25%
Healthcare cost trend
   First year:
      Indemnity plan                                  8.0%       9.0%
      HMO plan                                        8.0%       8.0%
      Dental plan                                     8.0%       9.0%
   Ultimate                                           5.00%      5.25%
</TABLE>

The health care cost trend rate assumption has a significant effect on the
amount reported.  To illustrate, increasing the assumed health care cost trend
rates by one percentage point in each year would increase the accumulated
postretirement benefit obligation as of December 31, 1997 by $4.7 million or
12.5 percent.  The aggregate of the service cost and interest cost components of
net periodic postretirement benefit cost for 1997 would increase by $.6 million
or 15.5 percent.






<PAGE> 136
(9) DEBT

The Company's long-term debt and notes payable consists of the following
($ in millions):

<TABLE>
<CAPTION>
                                                                     Face value
                                                                   at December 31,
Description                               Rate       Maturity       1997      1996
<S>                                      <C>       <C>             <C>       <C>
Long-term debt:
General American surplus note            7.625%     January 2024   $107.0    $107.0
RGA senior note                          7.250%     April 2006      100.0     100.0
Notes payable
General American                         5.555%     March 1997        -        80.5
RGA Australia Hldgs.                     5.460%     April 1998        7.8       7.6
                                                                   ------    ------
Total long-term debt and notes payable                             $214.8    $295.1
                                                                   ======    ======
</TABLE>

The difference between the face value of debt and the carrying value per the
consolidated balance sheets is unamortized discount.

General American's surplus note pays interest on January 15 and July 15 of
each year.  The note is not subject to redemption prior to maturity.  Payment
of principal and interest on the note may be made only with the approval of
the Missouri Director of Insurance.

The RGA senior note pays interest semiannually on April 1 and October 1.  The
ability of RGA to make debt principal and interest payments as well as make
dividend payments to shareholders is ultimately dependent on the earnings and
surplus of its subsidiaries and the investment earnings on the undeployed
debt proceeds.  The transfer of funds from the insurance subsidiaries to
Reinsurance Group of America, Incorporated is subject to applicable insurance
laws and regulations.

The General American note payable was retired during December of 1997.

The RGA Australian note had drawdowns for the respective years of $2.0
million in January 1997, $5.6 million in January 1996, and $2.0 million in
July 1996. Principal repayments are due in April 1998 and are expected to be
renewed under the terms of the line of credit.  This agreement contains
various restrictive covenants which primarily pertain to limitations on the
quality and types of investments, minimum requirements of net worth, and
minimum rating requirements.

Interest paid on debt during 1997, 1996, and 1995 amounted to $20.0 million,
$19.9 million, and $9.0 million, respectively.

As of December 31, 1997, the Company was in compliance with all covenants
under its debt agreements.

(10) REGULATORY MATTERS

The Company and its insurance subsidiaries are subject to financial statement
filing requirements in their respective state of domicile, as well as the
states in which they transact business.  Such financial statements, generally
referred to as statutory financial statements, are prepared on a basis of
accounting which varies in some respects from GAAP.  Statutory accounting
practices include: (1) charging of policy acquisition costs to income as
incurred; (2) establishment of a liability for future policy benefits
computed using required valuation standards; (3) nonprovision of deferred
federal income taxes resulting from temporary differences between financial
reporting and tax bases of assets and liabilities; (4) recognition of
statutory liabilities for asset impairments and yield stabilization on fixed
maturity dispositions prior to maturity with asset valuation reserves based
on a statutorily determined formulas; and (5) valuation of investments in
bonds at amortized cost.

Net income and policyholders' surplus of the Company for the years ended
December 31, 1997, 1996, and 1995, as determined in accordance with statutory
accounting practices, are as follows (in thousands):


<TABLE>
<CAPTION>
                            1997         1996        1995
<S>                       <C>          <C>          <C>
Net income                $   39,737    18,464      236,962
Policyholders' surplus       844,110   636,260      589,783
</TABLE>

Under Risk-Based Capital (RBC) requirements, General American and its
insurance subsidiaries are required to measure its solvency against certain
parameters. As of December 31, 1997, the Company and its insurance
subsidiaries exceeded the established RBC minimums.  In addition, the Company
and its insurance subsidiaries exceeded the minimum statutory capital and
surplus requirements of their respective states of domicile.

The Company and its insurance subsidiaries are subject to limitations on the
payment of dividends.  Generally, dividends during any year may not be paid
without prior regulatory approval, in excess of the lessor of (and with
respect to life and health subsidiaries in Missouri, in excess of the greater
of): (a) 10 percent of the statutory surplus as of the preceding December 31
or (b) the statutory gain from operations for the preceding year.






<PAGE> 137
(11) LEASE COMMITMENTS

The Company has entered into operating leases for office space and other
assets, principally office furniture and equipment.  Future minimum lease
obligations under noncancelable leases are summarized as follows (in
thousands):

<TABLE>
<CAPTION>
Year ended December 31:
<S>                                          <C>
        1998                                 $   17,583
        1999                                     15,510
        2000                                     12,621
        2001                                      8,680
        2002                                      6,276
        Thereafter                                3,107
</TABLE>

Operating lease expense totaled $16.4 million, $17.0 million, and $11.6 million
in 1997, 1996, and 1995, respectively


(12) PARTICIPATING POLICIES AND DIVIDENDS TO POLICYHOLDERS

Over 27.5 percent and 31.2 percent of the Company's business in force relates
to participating policies as of December 31, 1997 and 1996, respectively.
These participating policies allow the policyholders to receive dividends
based on actual interest, mortality, and expense experience for the related
policies. These dividends are distributed to the policyholders through an
annual dividend, using current dividend scales which are approved by the
Board of Directors.

(13) CONTINGENT LIABILITIES

From time to time, the Company is subject to litigation related to its
insurance business and to employment related matters in the normal course of
business. Management does not believe that the Company is party to any such
pending litigation which would have a material adverse effect on its
financial position or future operations.



<PAGE> 138
PART II
UNDERTAKING TO FILE REPORTS

Subject to the terms and conditions of Section 15(d) of the Securities and
Exchange Act of 1934, the undersigned registrant hereby undertakes to file
with the Securities and Exchange Commission such supplementary and periodic
information, documents, and reports as may be prescribed by any rule or
regulation of the Commission heretofore, or hereafter duly adopted pursuant
to authority conferred in that section.

RULE 484 UNDERTAKING

Section 351.355 of the Missouri General and Business Corporation Law, in
brief, allows a corporation to indemnify any person who is a party or is
threatened to be made a party to any threatened, pending, or completed
action, suit, or proceeding, whether civil, criminal, administrative, or
investigative by reason of the fact that he is or was a director, officer,
employee, or agent of the corporation, against expenses, including attorneys'
fees, judgments, fines, and amounts paid in settlement actually and
reasonably incurred by him in connection with such action if he acted in good
faith and in a manner he reasonably believed to be in or not opposed to the
best interests of the corporation.  When any person was or is a party or is
threatened to be made a party in an action or suit by or in the right of the
corporation to procure a judgment in its favor by reason of the Fact that he
is or was a director, officer, employee, or agent of the corporation,
indemnification may be paid unless such person shall have been adjudged to be
liable for negligence or misconduct in the performance of his duty to the
corporation.  In the event of such a determination indemnification is allowed
if a court determines that the person is fairly and reasonably entitled to
indemnity.  A corporation has the power to give any further indemnity to any
person who is or was a director, officer, employee, or agent, provided for in
the articles of incorporation or as authorized by any by-law which has been
adopted by vote of the shareholders, provided that no such indemnity shall
indemnify any person's conduct which was finally adjudged to have been
knowingly fraudulent, deliberately dishonest, or willful misconduct.

In accordance with Missouri law, General American's Board of Directors, at
its meeting on 19 November 1987, and the policyholders of General American at
the annual meeting held on 26 January 1988, adopted the following
resolutions:

      "BE IT RESOLVED THAT


                                    II-1
<PAGE> 139

      1.  The company shall indemnify any person who is, or was a director,
      officer, or employee of the company, or is or was serving at the
      request of the company as a director, officer, employee or agent of
      another corporation, partnership, joint venture, trust or other
      enterprise, against any and all expenses (including attorneys' fees),
      judgments, fines, and amounts paid in settlement, actually and
      reasonably incurred by him or her in connection with any civil,
      criminal, administrative, or investigative action, proceeding, or claim
      (including an action by or in the right of the company), by reason of
      the fact that he or she was serving in such capacity if he or she acted
      in good faith and in a manner he or she reasonably believed to be in or
      not opposed to the best interests of the company; provided that such
      person's conduct is not finally adjudged to have been knowingly
      fraudulent, deliberately dishonest, or willful misconduct.

      2.  The indemnification provided herein shall not be deemed exclusive
      of any other rights to which a director, officer, or employee may be
      entitled under any agreement, vote of policyholders or disinterested
      directors, or otherwise, both as to action in his or her official
      capacity and as to action in another capacity which holding such
      office, and shall continue as to a person who has ceased to be a
      director, officer, or employee and shall inure to the benefit of the
      heirs, executors and administrators of such a person."

Insofar as indemnification for liability arising under the Securities Act of
1933 may be permitted to directors, officers and controlling persons of the
registrant pursuant to the foregoing provisions, or otherwise, the Registrant
has been advised that in the opinion of the Securities and Exchange
Commission such indemnification is against public policy as expressed in the
Act and is, therefore, unenforceable.  In the event that a claim for
indemnification against such liabilities (other than the payment by the
Registrant of expenses incurred or paid by a director, officer or controlling
person of the Registrant in the successful defense of any action, suit or
proceeding) is asserted by such director, officer or controlling person in
connection with the securities being registered, the Registrant will, unless
in the opinion of its counsel the matter has been settled by controlling
precedent, submit to a court of appropriate jurisdiction the question whether
such indemnification by it is against public policy as expressed in the Act
and will be governed by the final adjudication of such issue.


                                    II-2
<PAGE> 140

REPRESENTATIONS PURSUANT TO RULE 6e-3 (T)

This filing is made pursuant to Rules 6c-3 and 6e-3 (T) under the Investment
Company Act of 1940.

Registrant elects to be governed by Rule 6e-3 (T) (b) (13) (i) (A) under the
Investment Company Act of 1940 with respect to the Policies described in the
Prospectuses.

      Registrant makes the following representations:

      (1)   Section 6e-3 (T) (b) (13) (iii) (F) has been relied upon.

      (2)   The level of the mortality and expense risk charge is within the
            range of industry practice for comparable flexible premium
            variable life insurance policies, and is reasonable in relation
            to the risks assumed by the Company under the Policies.

      (3)   Registrant has concluded that there is a reasonable likelihood
            that the distribution financing arrangement of the Separate
            Account will benefit the Separate Account and Owners and will
            keep and make available to the Commission on request a
            memorandum setting forth the basis for this representation.

      (4)   The Separate Account will invest only in management investment
            companies which have undertaken to have a board of directors or
            trustees, a majority of whom are not interested persons of the
            company, formulate and approve any plan under Rule 12b-1 to
            finance distribution expenses.

The methodology used to support the representation made in paragraph (2)
above is based on an analysis of the mortality and expense risk charges
contained in other flexible premium variable life insurance policies.
Registrant undertakes to keep and make available to the Commission on request
the documents used to support the representation in paragraph (2) above.



                                    II-3
<PAGE> 141

CONTENTS OF REGISTRATION STATEMENT


This Registration Statement comprises the following Papers and Documents:

      The facing sheet.
      Joint and Survivor Variable Universal Life 98 Prospectus, consisting
      of 55 pages.
      The undertaking to file reports required by Section 15 (d), 1934 Act.
      The undertaking pursuant to Rule 484, 1933 Act.
      Representations pursuant to Rule 6e-3 (T), 1940 Act.
      The signatures.

1.    The following exhibits (which correspond in number to the numbers under
      paragraph A of the instructions for exhibits to Form N-8B-2):

      (1)   Resolution of the Board of Directors of General
            American authorizing establishment of the
            Separate Account<F1>

      (2)   Not applicable

      (3)   (a)  Principal Underwriting Agreement<F1>

            (b)  Proposed form of Selling Agreement<F1>

            (c)  Commission Schedule<F1>

      (4)   Not applicable

      (5)   Form of Joint and Survivor Variable Universal Life 98
            Policy (to be supplied)

      (6)   (a)   Amended Charter and Articles of Incorporation of
                  General American

            (b)  Amended and Restated By-Laws of General American

      (7)   Not applicable

      (8)   (a)   Form of Agreement to Purchase Shares of
                  General American Capital Company (to be supplied)


                                    II-4
<PAGE> 142

            (b)   Form of Participation Agreement with Variable
                  Insurance Products Fund (to be supplied)

            (c)   Form of Participation Agreement with Variable
                  Insurance Products Fund II (to be supplied)

            (d)   Form of Participation Agreement with J.P. Morgan
                  Series Trust II (to be supplied)

            (e)   Form of Participation Agreement with VanEck
                  Worldwide Insurance Trust (to be supplied)

            (f)   Form of Participation greement with American
                  Century Variable Portfolios (to be supplied)

      (9)   Not applicable

     (10)   (a)  Form of Application

            (b)  Form of Application for Standard FRC-VUL Policy 4

            (c)  Form of Application for FRC-VUL Policy -- Guaranteed Issue 4

            (d)  Form of Master Application for FRC-VUL Policy 4

2.    Memorandum describing General American's issuance,
      transfer, and redemption procedures for the Policies and
      General American's procedure for conversion to a fixed
      benefit policy.

3.    The following exhibits are numbered to correspond to the numbers in the
      instructions as to exhibits for Form S-6.

            (1)   See above

            (2)   See Exhibit 1(5)

            (3)   Opinion of Matthew P. McCauley, Associate General
                  Counsel of General American

            (4)   No financial statements will be omitted from the
                  Prospectuses pursuant to prospectus instructions 1(b)
                  or (c).

            (5)   Not applicable


                                    II-5
<PAGE> 143

4.    Opinion and Consent of Susan M. Benjamin, F.S.A., M.A.A.A.

5.    The consent of KPMG Peat Marwick LLP, Independent
      Certified Public Accountants.

[FN]
- ---------------------
     <F1>   Incorporated by reference to the initial Registration Statement
and File No. 33-48550.



                                    II-6
<PAGE> 144

                                SIGNATURES

Pursuant to the requirements of the Securities Act of 1933, General American
Life Insurance Company and General American Separate Account Eleven certify
that, when amended as indicated, this Registration Statement will meet all of
the requirements for effectiveness pursuant to Rule 481 under the Securities
Act of 1933, and they have they duly caused this amended Registration
Statement to be signed on their behalf by the undersigned thereunto duly
authorized, and the seal of General American Life Insurance Company to be
hereunto affixed and attested, all in the City of St. Louis, State of
Missouri, on the 22nd day of May 1998.

                                    GENERAL AMERICAN SEPARATE ACCOUNT
                                    ELEVEN (Registrant)

(Seal)                              BY: GENERAL AMERICAN LIFE
                                    INSURANCE COMPANY (for Registrant
                                    and as Depositor)


Attest: -------------------------   By: ----------------------------
        Robert J. Banstetter, Sr.       Richard A. Liddy
        Secretary                       President
                                        General American Life
                                          Insurance Company



                                    II-7
<PAGE> 145

Pursuant to the requirements of the Securities Act of 1933, this amended
Registration Statement has been signed below by the following persons in the
capacities and on the dates indicated.

<TABLE>
<CAPTION>
Signature                         Title                    Date
- ---------                         -----                    ----
<S>                         <C>                           <C>

- -------------------------   Chairman, President           5/22/98
Richard A. Liddy            (Principal Executive
                            Officer)


- -------------------------   Vice President                5/22/98
John W. Barber              Controller
                            (Principal Accounting
                            Officer)

- -------------------------
August A. Busch, III<F*>    Director


- -------------------------
William E. Cornelius<F*>    Director


- -------------------------
John C. Danforth<F*>        Director


- -------------------------
Bernard A. Edison<F*>       Director


- -------------------------
Richard A. Liddy            Director                      5/22/98


- -------------------------
William E. Maritz<F*>       Director


- -------------------------
Craig D. Schnuck<F*>        Director





                                    II-8
<PAGE> 146

<CAPTION>
Signature                                 Title                      Date
- ---------                                 -----                      ----
<S>                                   <C>                           <C>
- -------------------------
William P. Stiritz<F*>                Director


- -------------------------
Andrew C. Taylor<F*>                  Director


- -------------------------
H. Edwin Trusheim<F*>                 Director


- -------------------------
Robert L. Virgil, Jr.<F*>             Director


- -------------------------
Virginia V. Weldon<F*>                Director


- -------------------------
Ted C. Wetterau<F*>                   Director


By  -----------------------------
    Matthew P. McCauley

<FN>
<F*> Original powers of attorney authorizing Matthew P. McCauley to sign this
Registration Statement and Amendments thereto on behalf of the Board of
Directors of General American Life Insurance Company are on file with the
Securities and Exchange Commission.
</TABLE>


                                    II-9
<PAGE> 147


<TABLE>
                           INDEX TO EXHIBITS

<CAPTION>
                                                                  Source
Exhibit                                                           or Page
Number                       Description                          Number
- ------                       -----------                          ------
<C>         <C>
1.          Amended Charter and Articles of Incorporation of
            General American

2.          Amended and Restated By-laws of General American

3.          Opinion of Susan M. Benjamin, FSA, MAAA

4.          Memorandum describing issuance, transfer, and redemption
            procedures

5.          Opinion of Matthew P. McCauley, Associate General
            Counsel of General American

6.          Consent of KPMG Peat Marwick LLP, Independent
            Certified Public Accountants
</TABLE>

<PAGE> 1


Exhibit #1

                        AMENDED AND RESTATED CHARTER
                                    and
                          ARTICLES OF INCORPORATION
                                     of
                   GENERAL AMERICAN LIFE INSURANCE COMPANY


                                  ARTICLE I

      The name of the Company shall continue to be General American Life
Insurance Company.

                                  ARTICLE II

      The principal office of the Company shall continue to be located at 700
Market Street in the City of St. Louis, in the State of Missouri.

                                  ARTICLE III

      The Company is incorporated for the purpose of making insurance upon
the lives of individuals and every assurance pertaining thereto or connected
therewith, to grant, purchase and dispose of annuities and endowments of
every kind and description whatsoever, to provide an indemnity against death
and for weekly or other periodic indemnity for disability occasioned by
accident or sickness to the person of the assured and to have all the further
rights, powers and privileges granted or permitted life insurance companies
organized under the provisions of Chapter 376 R.S.Mo., and all Acts
amendatory thereof or additional thereto.

                                  ARTICLE IV

      The Company was originally organized as a domestic stock and mutual
life insurance company in 1933 and, in a process initiated in 1936, converted
to a mutual company with no capital stock.  Pursuant to a Plan of
Reorganization (the "Plan") adopted by the Company as of 26 September 1996,
and in accordance with Senate Bill No. 759 as enacted by the 1996 Session of
the 88th General Assembly of the State of Missouri (Section 376.1300 et seq.
R.S.Mo.)(the "MHC Statute"), the Company converted to a stock form life
insurance company, without members, and each member of the Company
immediately prior to the consummation of the reorganization described in the
Plan became, automatically by operation of law, a member of General American
Mutual Holding



<PAGE> 2

Company in accordance with the provisions of the Articles of Incorporation and
By-laws of General American Mutual Holding Company and the MHC Statute.

      The aggregate number of shares of stock that the Company shall be
authorized to issue shall be five million (5,000,000) shares of common stock,
with par  value of one dollar ($1.00) per share.

      No holder of stock of the Company shall be entitled as a matter of
right to subscribe for or purchase any part of any new or additional issue of
stock, or securities convertible into stock, of any class whatsoever, whether
now or hereafter authorized, and all such additional shares of stock or other
securities convertible into stock may be issued and disposed of by the Board
of Directors to such person or persons and on such terms and for such
consideration (so far as may be permitted by law) as the Board of Directors,
in its absolute discretion, may deem advisable.

      The Company shall be a continuation of the original corporation of the
same name whose first Certificate of Authority to transact a life insurance
business was granted by the Superintendent of the Insurance Department on the
5th day of September, 1933.

                                  ARTICLE V

      The corporate powers of the Company shall be vested in a Board of
Directors and shall be exercised by the Board and by such officers, agents,
employees and committees, including an Advisory Committee, as the Board may,
in its discretion, from time to time appoint and empower.  The Board shall
have the power from time to time to make, amend or repeal such By-laws, rules
and regulations for the transaction of the business of the Company as the
Board may deem expedient and as are not inconsistent with this Amended and
Restated Charter and Articles of Incorporation or the constitution or other
laws of the State of Missouri.  The Company shall have perpetual succession
for a term of nine hundred ninety-nine (999) years.

                                  ARTICLE VI

      The Board of Directors shall consist of not less than nine (9) and not
more than fifteen (15) persons elected as hereinafter provided.  At least one
Director shall be a citizen and resident of the state of Missouri, and a
majority of the Directors shall be



<PAGE> 3

policyholders of the Company.  Meetings of the Board of Directors shall be held
at such time and place and upon such notice as shall be prescribed by the
By-laws of the Company.  Vacancies in the Board of Directors may be filled by
the shareholders at any regular meeting or at any special meeting called for
that purpose, or by vote of a majority of Directors present at any regular or
special meeting.  Vacancies occasioned by death, resignation or disqualification
when filled shall be filled for the unexpired term for which such Director was
elected.  Any Director elected by the Board to fill a vacancy shall have the
same qualifications required of the Director whose place he or she takes.  A
majority of the members of the Board of Directors, or such greater number
thereof as may from time to time be provided for in the By-laws of the
Company, shall constitute a quorum for the transaction of business, but a
smaller number may meet and adjourn from time to time until a quorum is present.

                                  ARTICLE VII

      The incumbent members of the Board of Directors shall continue to be
Directors of the Company until their respective terms have expired or until
their successors are duly elected and qualified.  New Directors will be
elected by class so as to equalize as nearly as possible the number in each
class of Directors.  There shall continue to be three classes of Directors,
each class serving for a three year term expiring one year after expiration
of the term of the immediately preceding class (effective at the annual
meeting of the Company for the year in which the term expires), so that the
term of one class will expire each year.  Each Director shall serve during
the term for which he or she was elected or until a successor is duly elected
and qualified and nothing in this Amended and Restated Charter and Articles
of Incorporation shall be interpreted to prevent a Director whose term is
expiring from being eligible for re-election.

                                  ARTICLE VIII

      The annual meeting of the Company shall be held at the office of the
Company in the City of St. Louis, State of Missouri, on the fourth Thursday
in April in each year or at such other place as may be selected by the Board
of Directors and shall be held at such time as shall be selected by the Board
of Directors or as provided in the By-laws of the Company.  Special meetings
of the Company shall be called at any time by the vote of a majority of the
entire number of the members of the Board of Directors, or upon the written
request of five percent of those shareholders of



<PAGE> 4

the Company eligible to vote at such meeting, which request shall specify the
matters proposed to be acted upon.  Notice of any annual or special meeting
shall be given in the manner provided in the By-laws.

      Each outstanding share of stock shall be entitled to one vote upon each
matter submitted to a vote at any annual or special meeting of the Company.
On all propositions which shall be submitted for decision at any annual or
special meeting of the Company, such matter shall be decided by the vote of
the majority of the shares voting at such meeting.

                                  ARTICLE IX

      The policyholders of the Company shall benefit in the earnings and
profits of the Company in such manner as shall be determined from time to
time by the Board of Directors under the laws of the State of Missouri, and
particularly Section 376.360 R.S.Mo. and all Acts amendatory thereof.  Any
allocation of earnings and profits as made by the Board of Directors pursuant
to the provisions of this Article shall be binding and conclusive upon every
person who is entitled to share in its profits or earnings.

                                  ARTICLE X

      This Amended and Restated Charter and Articles of Incorporation may be
amended at any annual or special meeting of the Company by the majority vote
of the shareholders voting at such meeting; provided that if it is proposed
to amend the same at any special meeting a copy of the proposed amendment and
a copy of the notice of the meeting of the shareholders of the Company called
for that purpose shall be mailed at least ten (10) days before such meeting
to each shareholder as the shareholder's address appears upon the books of
the Company.

      If it be proposed to amend Articles IV, V, IX and X of this Amended and
Restated Charter and Articles of Incorporation at any meeting, annual or
otherwise, then the notice and a copy of the proposed amendment, provided in
the preceding paragraph, shall be mailed at least thirty (30) days before
such meeting and a true and correct list of the shareholders of the Company,
together with the address of each as shown on the books and records of the
Company, shall be filed with the Director of the Department of Insurance of
the State of Missouri at least twenty (20) days before such meeting.



<PAGE> 5

                                  ARTICLE XI

      Whenever in this Amended and Restated Charter and Articles of
Incorporation notice is required or permitted to be given by mail, the
affidavit of the person who mailed such notice, filed with the Secretary of
the Company, shall constitute conclusive evidence that such notice has been
given and mailed.

                         ARTICLE XII:  INDEMNIFICATION

      The Company shall indemnify each of its directors, officers, employees,
and agents to the full extent specified by Section 351.355 R.S.Mo., as
amended from time to time (the "Indemnification Statute"), and, in addition,
shall indemnify each of them against all expenses (including, without
limitation, attorneys' fees, judgments, fines, taxes, and amounts paid in
settlement) actually and reasonably incurred by him or her in connection with
any claim (including, without limitation, any threatened, pending, or
completed action, suit, or proceeding whether civil, criminal,
administrative, or investigative and whether or not by or in the right of any
corporation) by reason of the fact that he or she is or was serving the
Company or at the request of the Company in any of the capacities referred to
in the Indemnification Statute or arising out of his or her status in any
such capacity, provided that the Company shall not indemnify any person from
or on account of such person's conduct which was finally adjudged to have
been knowingly fraudulent, deliberately dishonest or willful misconduct.

      The Company is authorized to give or supplement any of the aforesaid
indemnifications by By-law, agreement, or otherwise and support them by
insurance to the extent it deems appropriate.  Amounts to be paid under this
Article XII shall be disbursed at such times and upon such procedures as the
Company shall determine.  All such indemnification shall continue as to any
person who has ceased to serve in any of the aforesaid capacities and shall
inure to the benefit of the heirs, devisees, and personal representatives of
such person.  Indemnification given under this Article XII shall survive
elimination or modification of this Article XII with respect to any such
expenses incurred in connection with claims arising out of acts or omissions
occurring prior to such elimination or modification and persons to whom such
indemnification is given shall be entitled to rely on such indemnification as
a contract with the Company.

Originally filed 2/21/97
Amended 9/10/97 (Article IV, paragraph 2)


<PAGE> 1

Exhibit #2

                       AMENDED AND RESTATED BY-LAWS
                                     of
                   GENERAL AMERICAN LIFE INSURANCE COMPANY

                                  ARTICLE I
                                Shareholders

      Section 1.  Annual Meeting.  The annual meeting of the Company shall be
                  --------------
held on the fourth Thursday in April in each year, if not a legal holiday,
and if a legal holiday, then on the next day not a legal holiday, when
members of the Board of Directors shall be elected to succeed those whose
terms are then expiring and such other business shall be transacted as may
properly be brought before the meeting.

      Section 2.  Special Meetings.  Special meetings of the Company may be
                  ----------------
called at any time by the vote of a majority of the entire number of the
members of the Board of Directors.  Business transacted at all special
meetings of the Company shall be confined to the purpose or purposes stated
in the notice of the meeting.

      Section 3.  Place and Hour of Meeting.  Every annual meeting of the
                  -------------------------
Company shall commence immediately after the annual meeting of the members of
General American Mutual Holding Company shall have been concluded.  Every
special meeting of the Company shall be held at such time as may be selected
by the Board of Directors.  Every meeting of the Company, whether an annual
or a special meeting, shall be continued during at least three hours, unless
the object for which it was called shall be accomplished sooner and shall be
held at the office of the Company in the City of St. Louis, in the State of
Missouri, or at such other place as may be selected by the Board of
Directors.

      Section 4.  Notice of Meetings; Record Date.  Notice of each meeting of
                  -------------------------------
the Company shall be mailed to each shareholder of the Company not less than
ten nor more than fifty days previous to such meeting, and every such notice
shall state the day and hour and the place at which the meeting is to be held
and, in the case of any special meeting, shall indicate briefly the purpose
or purposes thereof.  The Board of Directors of the Company shall have the
power to close the transfer books of the Company for a period not exceeding
seventy days preceding the date of any meeting of shareholders or the date of
payment of any dividend or the date for the allotment of rights or the date
when any change



<PAGE> 2

or conversion or exchange of shares goes into effect.  In lieu, however, of
closing the stock transfer books, the Board of Directors may fix in advance a
date, not exceeding seventy days preceding the dates of the aforenamed
occurrences, as a record date for the determination of the shareholders entitled
to notice of, and to vote at, any such meeting and any adjournment thereof, or
entitled to receive payment of any such dividend or to any such allotment of
rights, or to exercise the rights in respect of any such change, conversion or
exchange of shares.  In such case, such shareholders, and only such shareholders
as are shareholders of the Company of record on the date of closing the transfer
books or on the record date so fixed, are entitled to notice of, and to vote at,
such meeting and any adjournment thereof, or to receive payment of such
dividend, or to receive such allotment of rights, or to exercise such rights, as
the case may be, notwithstanding any transfer of any shares on the books of the
Company after such date of closing of the transfer books or such record date so
fixed.  If the Board of Directors shall not close the transfer books or set a
record date for the determination of the shareholders entitled to notice of, and
to vote at, a meeting of shareholders, only the shareholders who are
shareholders of record at the close of business on the 20th day preceding the
date of the meeting are entitled to notice of, and to vote at, the meeting
and any adjournment of the meeting.

      Section 5.  List of Voters.  A complete list of all shareholders
                  --------------
entitled to vote at any annual and special meeting of the Company's
shareholders is to be compiled at least ten days before such meeting by the
officer or agent having charge of the transfer books for shares of stock of
the Company.  Such list is to be compiled in alphabetical order with the
address and the number of shares held by each shareholder.  The list must be
kept on file in the registered office of the Company for a period of at least
ten days prior to such meeting and must be open to inspection by any
shareholder for such period during usual business hours.  Such list must also
be present and kept open at the time and place of such meeting and is subject
to the inspection of any shareholder during such meeting.  The original share
ledger or transfer book, or a duplicate thereof kept in Missouri, is prima
facie evidence as to who are the shareholders of the Company entitled to
examine such list or share ledger or transfer book, or to vote at any meeting
of shareholders.  Failure to comply with the requirements of this section
does not affect the validity of any action taken at such meeting.

      Section 6.  Quorum.  A majority of the outstanding shares entitled to
                  ------
notice of and to vote at a meeting, present in person



<PAGE> 3

or by proxy conforming to Section 9 of this Article I, shall constitute a quorum
for the transaction of any business coming before any regular or special meeting
of the Company duly and properly called, except as provided by law, the Amended
and Restated Charter and Articles of Incorporation of the Company, or these
By-Laws.  If, however, such quorum of shareholders shall not be present or
represented at any meeting of the Company, the shareholders entitled to vote
thereat, present in person or by proxy, shall have power to adjourn the meeting
from time to time, without notice other than announcement at the meeting, until
requisite number of shareholders shall be present.  At any such adjourned
meeting at which the requisite number of shareholders shall be represented
any business may be transacted which might have been transacted at the
meeting as originally notified.

      Section 7.  Voting Rights.  Each outstanding share of stock shall be
                  -------------
entitled to one vote upon each matter submitted to a vote at any annual or
special meeting of the Company.

      Section 8.  Inspectors of Election.  At every meeting of the Company,
                  ----------------------
the President shall appoint not less than two persons, who are not Directors,
inspectors to receive and canvass the votes given at the meeting, and certify
the result to him.  At the next meeting of the Board of Directors held
thereafter, the President shall lay before the Board the returns so
certified, and thereupon such proceedings shall be had as the subject-matter
decided by the election or the vote may require.  Each such inspector, before
he shall enter on the duties of his office, shall take and subscribe the
following oath before any officer authorized by law to administer oaths:  "I
do solemnly swear that I will execute the duties of an inspector of the
election now to be held with strict impartiality and according to the best of
my ability."

      Section 9.  Voting by Proxy.  Every person legally entitled to vote as
                  ---------------
a shareholder at any election, or on any question relating to the management
or business of the Company may cast such vote by proxy; but said proxy shall
be a shareholder of the Company otherwise entitled to vote, and the authority
to cast such vote shall be in writing and shall state the name of the person
authorized to cast such vote and the date of the meeting at which such vote
shall be cast.  In no event shall a proxy be valid for more than one annual
or special meeting, as the case may be.

      Section 10.  Voting of Shares by Certain Holders.
                   -----------------------------------

            (a)   Shares of stock in the name of another corporation, foreign
or domestic, are to be voted by such officer,



<PAGE> 4

agent, or proxy as the bylaws of such corporation may prescribe, or in the
absence of such provision, as the Board of Directors of such corporation may
determine.

            (b)   Shares of stock in the name of a deceased person are to be
voted by his executor or administrator in person or by proxy.

            (c)   Shares of stock in the name of a fiduciary, such as
guardian, curator, or trustee are to be voted by such fiduciary either in
person or by proxy provided the books of the Company show the stock to be in
the name of such fiduciary in such capacity.

            (d)   Shares of stock in the name of a receiver are to be voted by
such receiver, and shares held by, or in the control of, a receiver are to be
voted by such receiver without the transfer thereof into his name, if such
voting authority is contained in an appropriate order of the court by which
such receiver was appointed.

            (e)   Shares of stock which have been pledged are to be voted by
the pledgor until the shares of stock have been transferred into the name of
the pledgee, and thereafter, the pledgee is entitled to vote the shares so
transferred.

      Section 11.  Informal Action by Unanimous Consent of Shareholders.  Any
                   ----------------------------------------------------
action required by law to be taken at a meeting of the shareholders of the
Company, or any action which may be taken at a meeting of the shareholders,
may be taken without a meeting if all of the shareholders entitled to vote
with respect to the subject matter thereof sign written consents that set
forth the action so taken.  Such consents have the same force and effect as a
unanimous vote of the shareholders at a meeting duly held, and may be stated
as such in any certificate or document filed with the Secretary of State of
the State of Missouri or any other state in the United States of America or
other Country.  The Secretary of the Company shall file such consents with
the minutes of the meetings of the shareholders of the Company.

      Section 12.  Shareholder Proposals and Director Nominations.  (a)  All
                   ----------------------------------------------
shareholder proposals and Director nominations that have not been proposed,
adopted, or ratified by the Company's Board of Directors must be submitted by
certified mail to, and received by, the Company's Secretary no later than
sixty (60) days prior to the date of meeting at which the proposal or nomination
is to be voted upon by the shareholders.  All such proposals must be



<PAGE> 5

accompanied by: (i) the proponent's name, address, and telephone number;
(ii) a brief narrative that describes in sufficient detail the purpose and
the anticipated costs and benefits of the proposal; and (iii) the financial
interests, if any, of the proponent in the proposal.  All such Director
nominations must be accompanied by the nominee's biographical, background,
and related information as required by federal securities laws in the
solicitation of proxies for the election of directors, as if proxies were
being solicited for the election of the nominee under the federal securities
laws.  In addition, all such shareholder proposals and Director nominations
must be accompanied by: (i) a list of shareholders that have signed written
consents in support of the proposal or Director nomination; (ii) an affidavit
attesting that the list of shareholders is accurate and that each person on
the list has submitted a signed written consent in favor of the proposal or
nomination; and (iii) copies of the written consents.  The list must contain
at least five percent (5%) of the shares eligible to vote on the proposal or
nomination.  The Secretary shall examine the list and written consents in
order to satisfy himself or herself of the validity and level of shareholder
support.  If the Secretary determines that the proposal or nomination is
supported by less than five percent (5%) of the Company's shares eligible to
vote, then this requirement will not be met.

            (b)  All costs associated with complying with this Section 12 of
the Bylaws shall be borne by the proponent of the proposal or nomination.
Shareholder proposals and Director nominations that have not been proposed,
adopted, or ratified by the Company's Board of Directors, and that fail to
comply fully with each of the requirements set forth in this Section 12 of
the Bylaws shall be considered void and of no effect, and shall not be
presented to the shareholders for consideration or vote.

                                ARTICLE II
                            Board of Directors

      Section 1.  Number and Term of Office.  The property and the business
                  -------------------------
of the Company shall be managed by its Board of Directors, at least nine and
not more than fifteen in number, at least one of whom shall be a citizen and
resident of the State of Missouri.  Directors will be elected by class so as
to equalize as nearly as possible the number in each class of Directors.
There shall be three classes of Directors, each class serving for a three
year term expiring one year after expiration of the term of the immediately
preceding class (effective at the annual meeting of the Company for the year
in which the term expires), so that



<PAGE> 6

the term of one class will expire each year.  All Directors shall serve during
the term for which they were elected or until their successors are duly elected
and qualified, except that if any Director shall fail to attend at least two
meetings (either regular or special) of the Board of Directors during a calendar
year, he may be deemed to have resigned as a Director effective on December 31
of such year, and the vacancy so created shall be filled by the Board of
Directors in the manner provided in Section 2 of Article II of these By-Laws.
Nothing in these By-Laws shall be interpreted to prevent a Director or Officer
whose term is expiring from being eligible for re-election or reappointment.

      Section 2.  Filling of Vacancies.  Vacancies in the Board of Directors
                  --------------------
when not filled by shareholders may be filled by the Directors, as provided
for in Article VI of the Amended and Restated Charter and Articles of
Incorporation.  Vacancies occasioned by death, resignation, or
disqualification, when filled, shall be filled for the unexpired term for
which such Director was elected.  Any Director elected by the Board to fill
such a vacancy shall have the same qualifications required of the Director
whose seat he fills.

      Section 3.  Place of Meeting, etc.  The Board of Directors may hold
                  ---------------------
their meetings and have one or more offices, and keep the books of the
Company, except as otherwise required by law, at the office of the Company,
in the City of St. Louis, Missouri, or at such other place or places as they
may from time to time by resolution determine.

      Section 4.  Regular Meetings.  Regular meetings of the Board of
                  ----------------
Directors shall be held on the Thursday following the fourth Tuesday of
January, on the fourth Thursday of February, April, July, October, and on the
third Thursday of December in each year and shall commence immediately after
the meeting of the Board of Directors of General American Mutual Holding
Company shall have been concluded, or at such time or times of day as the
Board may determine.

      Section 5.  Special Meetings.  Special meetings of the Board of
                  ----------------
Directors may be called by the President on three days' notice to each
Director specifying the time and place of such meeting, which notice may be
given, either personally or by mail or by facsimile addressed to the
Director; and shall be called by the Secretary in like manner and on like
notice on the written request of any five Directors.  Every special meeting
shall be held either at the office of the Company in the City of St. Louis,
Missouri,



<PAGE> 7

or at some other place which shall have been previously designated by resolution
of the Board as one of the places at which special meetings of the Board may be
held.  Except as herein otherwise provided, or unless otherwise indicated in the
notice thereof, any business may be transacted at any special meeting, and any
business may be transacted at any meeting at which every Director shall be
present, even though without any notice.

      Section 6.  Quorum.  At all meetings of the Board of Directors, a
                  ------
majority of the Directors then in office shall be necessary and sufficient to
constitute a quorum for the transaction of business, but if, at any meeting,
less than a quorum shall be present, a majority of those present may adjourn
the meeting from time to time, and the act of a majority of the Directors
present at any meeting at which there is a quorum shall be the act of the
Board of Directors, except as may be otherwise specifically provided by
statute or by the Amended and Restated Charter and Articles of Incorporation
of the Company or by these By-laws.

      Section 7.  Compensation of Directors.  Members of the Board of
                  -------------------------
Directors, who are not salaried officers of the Company, shall receive such
annual compensation as shall be fixed from time to time by resolution of the
Board of Directors; and, in addition, the Directors who are not salaried
officers of the Company shall receive a sum in such amount as shall be fixed
from time to time by resolution of the Board of Directors, and the expenses
of attendance, if any, for attendance at each regular or special meeting of
the Board, whether or not an adjournment be had because of the absence of a
quorum.

      Section 8.  Action by Unanimous Consent of Directors.  If all the
                  ----------------------------------------
Directors severally or collectively consent in writing to any action taken or
to be taken by the Directors, such consents have the same force and effect as
a unanimous vote of the Directors at a meeting duly held, and may be stated
as such in any certificate or document filed with the Secretary of State of
the State of Missouri or any other state in the United States of America or
other Country.  The Secretary of the Company shall file such consents with
the minutes of the meetings of the Board of Directors.



<PAGE> 8

                               ARTICLE III
                  Executive Committee; Other Committees

      Section 1.  Executive Committee, Powers.  The Chief Executive Officer
                  ---------------------------
of the Company may, subject to the approval of the Board of Directors,
appoint an Executive Committee to consist of himself, the President of the
Company, whether or not he is the Chief Executive Officer, the elected
Chairman of the Executive Committee, if any, and five other Directors.  The
Committee shall have and exercise any or all of the powers of the Board of
Directors in the management of the business and affairs of the Company, and
the action of the Chief Executive Officer and any three other members of said
Committee shall for all purposes be and be deemed to be the action of the
Executive Committee whether or not the other members thereof shall have had
notice of such action or of the meeting at which such action shall have been
taken.

      The Chief Executive Officer may, for the purpose of completing a
quorum, or to obtain the benefit of the advice and judgment of any Director
or Directors, invite any Director or Directors not a member or members of the
Executive Committee to attend any meeting of the Committee and each Director
so invited shall at such meeting have all the powers and authority of a
member of the Committee, including the right to vote.

      Section 2.  Term of Office.  The members of the Executive Committee
                  --------------
shall hold office until the meeting of the Board of Directors next following
the annual meeting of the Company after their appointment, and until their
successors are appointed, but any member of the Executive Committee ceasing
to be a Director shall forthwith cease to be a member of the Executive
Committee, and all or any of the members of the Executive Committee may be
removed at any time by a majority vote of the Board of Directors.

      Section 3.  Organization.  The Chairman of the Executive Committee, if
                  ------------
any, shall preside at its meetings but in the absence of the Chairman of the
Executive Committee, the President shall preside.  In all other matters the
Executive Committee shall fix its own rules of procedure and shall meet where
and as provided by such rules.

      Section 4.  Quorum.  At all meetings of the Executive Committee four
                  ------
Directors shall be necessary and sufficient to constitute a quorum for the
transaction of business, and the affirmative vote of four of the regular or
acting members of the Committee in all cases shall be necessary for its
adoption of any



<PAGE> 9

resolution.  Any resolution adopted by the affirmative vote of a majority of the
regular or acting members of the Executive Committee and any action taken by
such majority shall for all purposes be deemed to be the act of said Committee,
whether or not such vote be had or action taken at a meeting duly called and
held in conformity with these By-laws or with any rules of procedure adopted by
the Committee.

      Section 5.  Contracts.  Any member of the Executive Committee, or of
                  ---------
any other Committee of the Board of Directors, individually, may be a party
to, or may be interested in any contract or transaction of the Company;
provided that such contract or transaction shall be approved or ratified by
the affirmative vote of a majority of the members of such Committee not so
interested (if such majority shall be sufficient to constitute a quorum); and
no such Committee member shall be liable or responsible on account of such
contract or transaction, but the mere ownership of stock in another
corporation by any Director (whether or not a member of the Executive
Committee or of any other Committee of the Board of Directors), shall not
disqualify him to vote as a Director, or as a member of said Committee, in
respect of any transaction between the Company and such other corporation.

      Section 6.  Minutes.  The minutes of all proceedings of the Executive
                  -------
Committee shall be entered in a book kept for that purpose.

      Section 7.  Other Committees.  The Chief Executive Officer of the
                  ----------------
Company may appoint a Compensation Committee to consist of himself and not
less than two other officers of the Company which, to the extent provided by
resolution or resolutions passed by a majority of the Board of Directors,
shall have and exercise the powers of the Board of Directors in compensation
matters.  Further, the Board of Directors may, by resolution or resolutions
passed by a majority of the whole Board, designate one or more committees,
each committee to consist of three or more of the Directors of the Company
which, to the extent provided in said resolution or resolutions, shall have
and may exercise the powers of the Board of Directors in the management of
the business and affairs of the Company and may have power to authorize the
seal of the Company to be affixed to all papers which may require it.  Each
such committee shall have such name as may be determined from time to time by
resolution adopted by the Board of Directors.

      Section 8.  Compensation.  Members of the Executive Committee, who are
                  ------------
not salaried officers of the Company, shall



<PAGE> 10

receive such annual compensation as shall be fixed from time to time by
resolution of the Board of Directors; and members of the Executive Committee,
and of any other committee or committees of the Board of Directors, including
Directors invited by the Chairman or President to sit thereon at any meeting,
except salaried officers of the Company, may be allowed such additional sum, and
the expenses of attendance, if any, as shall be fixed from time to time by
resolution of the Board of Directors for attendance at each meeting of any
committee specified in any such resolution, whether or not an adjournment be had
because of the absence of a quorum.

                                ARTICLE IV
                             Advisory Council

      Section 1.  Advisory Council.  Subject to the approval of the Board of
                  ----------------
Directors, the President may appoint annually an Advisory Council to consist
of not more than five members.

      Section 2.  Term.  The members of the Advisory Council shall be
                  ----
appointed for a term of not to exceed one year, the term expiring on the date
of each annual meeting, and all or any of the members of the Advisory Council
may be removed at any time by a majority vote of the Board of Directors.

      Section 3.  Organization.  The Board of Directors shall each year
                  ------------
select a Chairman of the Advisory Council; otherwise the Advisory Council
shall fix its own rules of procedure and shall meet where and as provided by
such rules.

      Section 4.  Duties.  The duties and functions of the Advisory Council
                  ------
shall be advisory only, the purpose of such Council being to secure the
advice of capable and competent people interested in the Company and its
affairs for the benefit of the Board of Directors and officers of the Company
in transacting the business of the Company.

      Section 5.  Quorum.  At all meetings of the Advisory Council, a
                  ------
majority of those then appointed shall constitute a quorum for the
transaction of business.

      Section 6.  Chairman.  The Chairman of the Advisory Council shall be
                  --------
invited by the President to attend all meetings of the Board and he shall
receive the same compensation as then prevails as the compensation for
Directors.  On the date of his attendance at any such Directors' meeting, if
there be an Executive Committee meeting or meetings, then the Chairman of the
Advisory Council



<PAGE> 11

shall be invited to attend such Executive Committee meeting or meetings and
shall receive such attendance fees as are then provided for the members of the
Executive Committee.

                                 ARTICLE V
                                  Officers

      Section 1.  Officers.  The officers of the Company shall be chosen by
                  --------
the Board of Directors and shall be a Chairman of the Board, unless the Board
of Directors desires the duties of the Chairman of the Board to devolve upon
the President, a Chairman of the Executive Committee, a President, one or
more Executive Vice-Presidents, as deemed necessary, one or more
Vice-Presidents, a Secretary, one or more Assistant Secretaries, an Actuary,
a Medical Director, General Counsel, Treasurer, and such other officers as
the Board of Directors may deem advisable, who shall have such authority and
perform such duties as from time to time may be prescribed by the Board of
Directors, or, in the event of their failure so to prescribe, then by the
President.  The Chairman of the Board, the Chairman of the Executive
Committee and the President shall be chosen from among the Directors and
other officers may, but need not, be Directors.  All such officers shall be
elected by the Board of Directors at the regular meeting of the Board held
after each annual meeting of the shareholders.  One person may hold more than
one office except that no one person shall hold the offices of President and
Secretary and no one person shall hold the offices of Chairman of the Board
and Secretary.

      Section 2.  Chairman of the Board.  The Chairman of the Board or the
                  ---------------------
President, if it is the desire of the Board of Directors that the duties of
the Chairman of the Board devolve upon him, shall preside at all meetings of
the Board of Directors.  The Chairman of the Board shall have such other
duties as may from time to time be provided by a resolution or resolutions of
the Board of Directors and he may be designated as the Chief Executive
Officer of the Company if the Board of Directors shall so determine.

      Section 2A.  Chairman of the Executive Committee.  The Chairman of the
                   -----------------------------------
Executive Committee, if any, otherwise the President, shall preside at all
meetings of the Executive Committee.  In the absence of the Chairman of the
Executive Committee, the President shall preside.  The Chairman of the
Executive Committee shall have such other duties as may from time to time be
provided by resolution or resolutions of the Board of Directors.



<PAGE> 12

      Section 2B.  Chief Executive Officer.  Either the Chairman of the Board
                   -----------------------
of Directors or the President shall be designated the Chief Executive Officer
of the Company and such designation shall be made by the Board of Directors
by a resolution or resolutions adopted from time to time.

      The Chief Executive Officer shall have general charge and control of
all of its business and affairs and shall preside at all meetings of the
Company.  He shall be exofficio a member of all committees of the Board of
Directors and he shall from time to time secure information concerning the
business and affairs of the Company and shall promptly lay such information
before the Board of Directors or any of its committees authorized for such
purpose.

      The Chairman of the Board, when he is the Chief Executive Officer of
the Company, shall exercise all powers and duties otherwise specifically
delegated in these By-laws to the President of the Company, provided that in
the absence of the Chairman of the Board of Directors his duties and
responsibilities as Chief Executive Officer of the Company shall devolve upon
the President, as provided for in Article V, Section 3 of these By-laws,
notwithstanding the provisions of Article V, Section 4 of these By-laws, as
amended, and provided further that the President of the Company, regardless
of whether he is the Chief Executive Officer, the Chairman of the Board, if
he is the Chief Executive Officer, an Executive Vice-President or a
Vice-President may sign contracts with the Secretary in the name of the
Company, as authorized in Article V, Section 6 of these By-laws.

      Section 3.  President.  The President may be designated as the Chief
                  ---------
Executive Officer of the Company if the Board of Directors shall so
determine.

      If he is not designated as Chief Executive Officer, the President shall
perform such duties as may from time to time be assigned to him by resolution
of the Board of Directors or of the Executive Committee or by the Chairman of
the Board.  In the absence of the Chairman of the Board of Directors his
duties and responsibilities as Chief Executive Officer of the Company shall
devolve upon the President.

      Section 4.  Executive Vice-Presidents.  Each Executive Vice-President
                  -------------------------
shall perform such duties as may from time to time be assigned to him by
resolution of the Board of Directors or of the Executive Committee or by the
Chief Executive Officer of the Company or by the President of the Company.
In the absence of the



<PAGE> 13

President, his duties should devolve upon the Executive Vice-Presidents.

      Section 5.  Vice-Presidents.  Each Vice-President shall perform such
                  ---------------
duties as may from time to time be assigned to him by resolution of the Board
of Directors or of the Executive Committee or by the President.

      Section 6.  Secretary.  The Secretary shall keep the minutes of all
                  ---------
meetings of the Board of Directors and the minutes of all meetings of the
Company in books provided for that purpose; he shall attend to the giving or
serving of all notices of the Company; he may sign with the President, an
Executive Vice-President, or a Vice-President, in the name of the Company,
all contracts authorized by the Board of Directors or by any Committee of the
Company, having the requisite authority and, when so ordered by the Board of
Directors or such Committee, he shall affix the seal of the Company thereto;
he shall have charge of such books and papers as the Board of Directors or
the Executive Committee shall direct, all of which shall at all reasonable
times be open to the examination of any Director, upon application at the
office of the Company during business hours; and he shall in general perform
all the duties incident to the office of the Secretary, subject to the
control of the Board of Directors, the Executive Committee, the Chairman of
the Board, and the President.

      Section 7.  Compensation of Officers.  The President and the other
                  ------------------------
officers of the Company shall be entitled to receive such compensation for
their services as may from time to time be determined by the Board of
Directors.

      Section 8.  Removal of Officers.  The President, subject to the
                  -------------------
approval of the Board of Directors, may at any time remove any of the
officers of the Company and the salary of any officer so removed by him shall
cease upon the approval of such removal being given by the Board.  Except
where otherwise expressly provided in a contract duly authorized by the Board
of Directors, all officers and agents shall be subject to removal at any time
by the affirmative vote of a majority of the whole Board of Directors, and
all officers, agents, and employees other than officers appointed by the
Board of Directors shall hold office at the discretion of the Committee or of
the officers appointing them.

      Section 9.  Offices to Be Kept in Missouri.  The Chairman of the Board,
                  ------------------------------
when he is the Chief Executive Officer, the President, the Executive
Vice-Presidents, the Treasurer, and the Secretary of the Company shall have
and keep their offices in this State.



<PAGE> 14

      Section 10.  Other Employees.  Except as hereinbefore provided, the
                   ---------------
President shall have full power to appoint, remove, and fix the compensation
of each and every person employed by the Company.

                                 ARTICLE VI
                 Indemnification of Officers and Directors
                      Against Liabilities and Expenses

      Section 1.  Indemnification with Respect to Third Party Actions.   The
                  ---------------------------------------------------
Company shall indemnify any person who was or is a party or is threatened to
be made a party to any threatened, pending, or completed action, suit, or
proceeding, whether civil, criminal, administrative, or investigative (other
than an action by or in the right of the Company) by reason of the fact that
he is or was a director, officer, employee, or agent of the Company, or is or
was serving at the request of the Company as a director, officer, employee,
partner, trustee or agent of another corporation, partnership, joint venture,
trust, or other enterprise, against expenses (including attorneys' fees),
judgments, fines, taxes, and amounts paid in settlement actually and
reasonably incurred by him in connection with such action, suit, or
proceeding if he acted in good faith and in a manner he reasonably believed
to be in or not opposed to the best interests of the Company, and, with
respect to any criminal action or proceeding, had no reasonable cause to
believe his conduct was unlawful.  The termination of any action, suit, or
proceeding by judgment, order, settlement, conviction, or upon a plea of nolo
                                                                         ----
contendere or its equivalent, does not, of itself, create a presumption that
- ----------
the person did not act in good faith and in a manner which he reasonably
believed to be in or not opposed to the best interests of the Company, and,
with respect to any criminal action or proceeding, had reasonable cause to
believe that his conduct was unlawful.  Any indemnification under this
Section 1 is to be made by the Company only as authorized in the specific
case upon a determination that indemnification of the director, officer,
employee, partner, trustee, or agent is proper in the circumstances because
he has met the applicable standard of conduct set forth in this Section 1.
Such determination is to be made (a) by the Board of Directors by a majority
vote of a quorum consisting of Directors who were not parties to such action,
suit, or proceeding, or (b) if such a quorum is not obtainable, or, even if
obtainable a quorum of disinterested Directors so directs, by independent
legal counsel in a written opinion, or (c) by the shareholders.



<PAGE> 15

      Section 2.  Indemnification with Respect to Actions by or in the Right
                  ----------------------------------------------------------
of the Company.  The Company shall indemnify any person who was or is a party
- --------------
or is threatened to be made a party to any threatened, pending, or completed
action or suit by or in the right of the Company to procure a judgment in its
favor by reason of the fact that he is or was a director, officer, employee,
or agent of the Company, or is or was serving at the request of the Company
as a director, officer, employee, partner, trustee, or agent of another
corporation, partnership, joint venture, trust, or other enterprise against
expenses (including attorneys' fees), judgments, fines, taxes, and amounts
paid in settlement actually and reasonably incurred by him in connection with
such action, suit, or proceeding if he acted in good faith and in a manner he
reasonably believed to be in or not opposed to the best interests of the
Company.  No indemnification, however, shall be made in respect of any claim,
issue or matter as to which such person has been adjudged to be liable for
gross negligence or willful misconduct in the performance of his duty to the
Company unless and only to the extent that the court in which such action or
suit was brought determines upon application that, despite the adjudication
of liability but in view of all the circumstances of the case, such person is
fairly and reasonably entitled to indemnity for such expenses which the court
deems proper.  Any indemnification under this Section 2 (unless ordered by a
court) is to be made by the Company only as authorized in the specific case
upon a determination that indemnification of the director, officer, employee,
partner, trustee, or agent is proper in the circumstances because he has met
the applicable standard of conduct set forth in this Section 2. Such
determination is to be made (a) by the Board of Directors by a majority vote
of a quorum consisting of Directors who were not parties to such action,
suit, or proceeding, or (b) if such a quorum is not obtainable, or, even if
obtainable a quorum of disinterested Directors so directs, by independent
legal counsel in a written opinion, or (c) by the shareholders.

      Section 3.  Payment of Expenses in Advance of Disposition of Action.
                  -------------------------------------------------------
Expenses incurred in defending any actual or threatened civil or criminal
action, suit, or proceeding shall be paid by the Company in advance of the
final disposition of such action, suit, or proceeding as authorized by the
Board of Directors in the specific case upon receipt of an undertaking by or
on behalf of the Director, officer, employee, partner, trustee, or agent to
repay such amount if it is ultimately determined that he is not entitled to
be indemnified by the Company as authorized in this Article.



<PAGE> 16

      Section 4.  Indemnification Provided in This Article Non-Exclusive.
                  ------------------------------------------------------
The indemnification provided by this Article is not exclusive of any other
rights to which one seeking indemnification may be entitled under any By-law,
agreement, vote of shareholders or disinterested Directors, or otherwise,
both as to action in his official capacity while holding such office, and as
to a person who has ceased to be a Director, officer, employee, partner,
trustee, or agent and the indemnification inures to the benefit of the heirs,
executors, and administrators of such a person.

      Section 5.  Definition of "Company".  For the purposes of this Article,
                  -----------------------
references to the "Company" include all constituent corporations absorbed in
a consolidation or merger as well as the resulting or surviving corporation
so that any person who is or was a director, officer, employee, partner,
trustee, or agent of such a constituent corporation or is or was serving at
the request of such constituent corporation as a director, officer, employee,
partner, trustee, or agent of another corporation, partnership, joint
venture, trust, or other enterprise stands in the same position under the
provisions of this Article with respect to the resulting or surviving
corporation in the same capacity.

                                ARTICLE VII
                         Miscellaneous Provisions

      Section 1.  Corporate Seal.  The Board of Directors shall provide a
                  --------------
suitable seal, containing the name of the Company, the year of its
incorporation and the words CORPORATE SEAL, MISSOURI, which seal shall be in
charge of the Secretary.  Such seal may from time to time, upon the order of
the Board of Directors, expressed by a resolution of said Board, be used by
causing a facsimile thereof to be impressed, affixed, or reproduced.  If and
when so directed by the Board of Directors, a duplicate of the seal may be
kept and be used by any Assistant Secretary or other officer.

      Section 2.  Fiscal Year.  The fiscal year of the Company shall begin on
                  -----------
the first day of January and terminate on the thirty-first day of December in
each year.

      Section 3.  Manner of Giving Notice.  Whenever under the provisions of
                  -----------------------
these By-laws notice is required to be given to any Director or shareholder,
it shall not be construed to mean personal notice, but such notice may be
given in writing, by mail, by depositing the same in a postoffice or letter
box, in a post-paid sealed wrapper, addressed to such Director or shareholder
at his address as it appears on the records of the Company, and such



<PAGE> 17

notice shall be deemed to be given at the time when the same shall be thus
mailed. Any shareholder of the Company, Director, officer or committee member
may waive any notice required to be given under these By-laws.  Whenever in the
Company's Amended and Restated Charter and Articles of Incorporation or these
By-laws notice is required or permitted to be given by mail, the affidavit of
the person who mailed such notice, filed with the Secretary of the Company,
shall constitute conclusive evidence that such notice has been given and
mailed.

      Section 4.  Certificates for Shares.  The Board of Directors is to
                  -----------------------
prescribe the form of the certificate of stock of the Company.  The
certificate is to be signed by the President or Vice-President and by the
Secretary, Treasurer, or Assistant Secretary or Assistant Treasurer, is to be
sealed with the seal of the Company and is to be numbered consecutively.  The
name of the owner of the certificate, the number of shares of stock
represented thereby, and the date of issue are to be recorded on the books of
the Company.  Certificates of stock surrendered to the Company for transfer
are to be canceled, and new certificates of stock representing the
transferred shares issued.  New stock certificates may be issued to replace
lost, destroyed or mutilated certificates upon such terms and with such
security to the Company as the Board of Directors may require.

      Section 5.  Transfer of Shares.  Shares of stock of the Company may be
                  ------------------
transferred on the books of the Company by the delivery of the certificates
representing such shares to the Company for cancellation, and with an
assignment in writing on the back of the certificate executed by the person
named in the certificates as the owner thereof, or by a written power of
attorney executed for such purpose by such person.  The person registered on
the books of the Company as the owner of shares of stock of the Company is
deemed the owner thereof and is entitled to all rights of ownership with
respect to such shares.

      Section 6.  Transfer Books.  Transfer books are to be maintained under
                  --------------
the direction of the Secretary, showing the ownership and transfer of all
certificates of stock issued by the Company.

      Section 7.  Construction.  Whenever a word in the masculine gender is
                  ------------
used in these By-laws it shall be understood to be in or include the feminine
gender where appropriate under the circumstances.  These By-laws are to be
construed to be consistent with applicable law, and if such construction is
not possible then the invalidity of a By-law or a portion thereof shall not
affect



<PAGE> 18

the validity of the remainder of the By-laws, which shall remain in full force
and effect.

                               ARTICLE VIII
                                Amendments

      These By-laws may be altered, amended or repealed, or new By-laws may
be adopted, by vote of a majority of all of the members of the Board of
Directors then in office, at any regular or special meeting of the Board;
provided, no Bylaw may be adopted or amended so as to be inconsistent with
the Amended and Restated Charter and Articles of Incorporation of the Company
or the Constitution or other laws of the State of Missouri.

Amendments:
- ----------

Article I, Section 12 added by amendment on 1/29/98



<PAGE> 1

Exhibit #3





Gentlemen:

In my capacity as Senior Product Actuary for General American Life Insurance
Company, I have provided actuarial advice concerning a variable life
insurance product funded through General American Life Insurance Company
Separate Account 11.

It is my professional opinion that:

      1. The fees and charges deducted under the contract, in the
         aggregate, are reasonable in relation to the services rendered,
         the expenses expected to be incurred, and the risks assumed by
         the insurance company.

      2. The illustrations of cash values, death benefits, and accumulated
         premiums in the Appendix to the prospectus contained in the
         Registration Statement, are based on the assumptions stated in the
         illustration, and are consistent with the provisions of the
         Policies.  The rate structure of the Policies has not been designed
         so as to make the relationship between premium and benefits, as
         shown in the illustrations, appear to be more favorable to
         prospective purchasers of Policies aged 35 and 50 in the rate class
         illustrated than to prospective purchasers of Policies at other
         ages.

      3. The information contained in the examples set forth in the section
         of the prospectus entitled "Death Benefits", is based on the
         assumption stated in the examples, and is consistent with the
         provision of the Policies.

I hereby consent to the filing of this opinion as an exhibit to the
Registration Statement and to the use of my name under the heading "Experts"
in the prospectus.




                                    Susan M. Benjamin, FSA, MAAA
                                    Senior Product Actuary

<PAGE> 1

Exhibit #4

                  GENERAL AMERICAN LIFE INSURANCE COMPANY

                     DESCRIPTION OF ISSUANCE, TRANSFER
                       AND REDEMPTION PROCEDURES FOR
             FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICIES
                    Pursuant to Rule 6e-3(T)(b)(12)(ii)

                                    and

                     METHOD OF COMPUTING ADJUSTMENTS IN
                       PAYMENTS AND CASH VALUES UPON
                    CONVERSION TO FIXED BENEFIT POLICIES
                   Pursuant to Rule 6e-3(T)(b)(13)(v)(B)


            This document sets forth the administrative procedures that will
be followed by General American Life Insurance Company (the "Company") in
connection with the issuance of two types of Flexible Premium Variable Life
Insurance Policies, a single life policy ("VUL") and a joint and last
survivor policy ("JSVUL").  Each of these policies has a separate version
designed for use in connection with qualified pension plans ("Pension
Policy").  All of the policy forms are referred to collectively as the
"Policies" or "Policy."  This document also addresses the transfer of assets
held under the Policies and the redemption by Owners of their interests in
such Policies, and explains the method that the Company will follow in making
a cash adjustment when a Policy is exchanged for a fixed benefit insurance
policy pursuant to Rule 6e-3(T)(b)(13)(v)(B).

I.    PROCEDURES RELATING TO ISSUANCE AND PURCHASE OF POLICIES

      A.    Premium Payments and Underwriting

            Premiums for the Policies will not be the same for all owners of
Policies ("Owners").  The Company must receive an initial premium, together
with a completed application, before a Policy will be issued.  The Company
requires that the initial premium for a Policy be at least equal to 1/12 of a
specified annual minimum premium

            Following the initial premium, subject to the limitations
described below, premiums may be paid in any amount and at any interval.  An
Owner may establish a schedule of planned premiums, which will be billed by
the Company at regular



<PAGE> 2

intervals.  For the first Policy year, the amount of the planned premiums can be
no less than the minimum annual premium.  Failure to pay planned premiums,
however, will not itself cause the Policy to lapse.

            An Owner may elect to pay premiums by means of a pre-authorized
check ("PAC") procedure.  Under a PAC procedure, amounts will be deducted
each month, generally on the monthly anniversary, from the Owner's checking
account and applied as a premium under a Policy.  The minimum payment
permitted under a PAC procedure is $10.

            An Owner may make unscheduled premium payments at any time in any
amount, or skip planned premium payments, subject to the following
limitations.  Every premium payment must be at least $10.  In no event may
the total of all premiums paid in any Policy year exceed the current maximum
premium limitations for that year established by Federal tax laws.  The
maximum premium limit for a Policy year is the largest amount of premium that
can be paid in that Policy year such that the sum of the premiums paid under
the Policy will not at any time exceed the guideline premium limitations
referred to in section 7702(c) of the Internal Revenue Code of 1986, as
amended, or any successor provision.  If at any time a premium is paid which
would result in total premiums exceeding the current maximum premium
limitation, the Company will only accept that portion of the premium which
will make total premiums equal the maximum.  Any part of the premium in
excess of that amount will be returned or applied as otherwise agreed and no
further premiums will be accepted until allowed by the current maximum
premium limitations prescribed by Federal tax law.  The Company may require
additional evidence of insurability if any premium payment would cause an
increase in the Policy's death benefit exceeding the premium received.

            A Policy will remain in force so long as the cash surrender value
is sufficient to pay the monthly deduction.  Thus, the amount of a premium,
if any, that must be paid to keep the Policy in force depends upon the cash
value of the Policy, which in turn depends on such factors as the investment
experience and the cost of insurance charge.  The cost of insurance rate
utilized in computing the cost of insurance charge will not be the same for
each insured.  The chief reason is that the principle of pooling and
distribution of mortality risks is based on the assumption that each insured
incurs an insurance rate commensurate with his or her mortality risk.  That
risk is actuarially determined based on such factors as attained age, sex



<PAGE> 3

(except under Policies sold in Montana and under the Pension Policy), and
rate class.  Accordingly, while not all insureds will be subject to the same
cost of insurance rate, there will be a single "rate" for all insureds in a
given actuarial category.

            The Company will determine current cost of insurance rates based
upon expectations as to future mortality experience.  The cost of insurance
rates are guaranteed not to exceed rates based upon the Commissioners' 1980
Standard Ordinary Mortality Tables.

            The Policies will be offered and sold pursuant to established
underwriting standards and in accordance with state insurance laws.  State
insurance laws may prohibit unfair discrimination among insureds but
recognize that premiums may be based upon factors such as age, sex, health,
and occupation.

      B.    Application and Initial Premium Processing

            Upon receipt of a completed application, the Company will follow
certain insurance underwriting (i.e., evaluation of risks) procedures designed
to determine whether the applicant is insurable.  This process may involve such
verification procedures as medical examinations and may require that further
information be provided by the proposed insured before a determination can be
made.  A Policy will not be issued until the underwriting procedure has been
completed.

            Insurance coverage under a Policy will begin on the issue date,
which is the date as of which the Policy is delivered and the initial premium
has been received prior to the insured's death and prior to any change in
health as shown in the application.  The issue date is used to determine
Policy anniversaries, Policy years and Policy months.

            After the issue date the Company will allocate the net premium
received during the "right to examine policy period" to the division of the
General American Life Insurance Company Separate Account Eleven (the
"Separate Account") that invests in the Money Market Fund of General American
Capital Company.  Upon expiration of this period, the cash value in that
division will be transferred to the divisions of the Separate Account and to
the Company's General Account in accordance with the Owner's allocation
instructions.

            The minimum face amount at issue is $50,000 for VUL Policies and
$100,000 for JSVUL Policies.



<PAGE> 4

      C.    Reinstatement Procedures

            The Policy may be reinstated within five years after lapse and
during the lifetime of the person(s) insured under the Policy unless the
Policy has been surrendered.  A Policy will be reinstated upon receipt by the
Company of a written application for reinstatement, production of evidence of
insurability satisfactory to the Company and payment of sufficient premium to
cover the monthly deductions due at the time of lapse, and two times the
monthly deduction due at the time of reinstatement.  Any indebtedness must
also be paid or reinstated.

            The amount of cash value on the date of reinstatement will be
equal to the amount of any loan reinstated, increased by the net premiums
paid at reinstatement, any loans paid at the time of reinstatement, and the
amount of any surrender charge paid at the time of lapse to the extent of the
face amount reinstated. The effective date of reinstatement will be the date
of approval by the Company of the application for reinstatement.  There will
be a full monthly deduction for the Policy month that includes that date.
The surrender charge in effect at the time of reinstatement will equal the
surrender charge in effect at the time of lapse.  If only a portion of the
coverage is reinstated, then only the prorated portion of the surrender
charge will be reinstated.  The cash value following reinstatement will be
increased by the amount of the surrender charge imposed at the time of lapse,
to the extent of the surrender charge reinstated.

II.   REDEMPTION PROCEDURES:  SURRENDER AND RELATED TRANSACTIONS

            Set forth below is a summary of the principal Policy provisions
and administrative procedures which might be deemed to constitute, either
directly or indirectly, a "redemption" transaction.  The summary shows that
because of the insurance nature of the policies, the procedures involved
necessarily differ in certain significant respects from the redemption
procedures for mutual funds and contractual plans.

      A.    Surrenders and Partial Withdrawals

            At any time during the lifetime of the insured and while a Policy
is in effect, the Owner may surrender, or make a partial withdrawal under,
the Policy by sending a written request to the Company.  The amount available
for surrender is the cash surrender value at the end of the valuation period
during which the surrender request is received at the Company's home office.



<PAGE> 5

Amounts payable from the Separate Account upon surrender or a partial
withdrawal will ordinarily be paid within seven days of receipt of the
written request.

            If the Policy is being surrendered, the Policy itself must be
returned to the Company along with the request.  Upon surrender, the Company
will pay the cash surrender value (the cash value less any indebtedness and
less any surrender charge), increased by the cash value of any paid-up
additions, dividends due and dividend accumulations (if any), and any unpaid
accrued interest.  Surrender proceeds may be paid in a single sum or under
one of the settlement options.  Coverage under a Policy will terminate as of
the date of surrender.

            After the first Policy year, an Owner may make up to twelve
partial withdrawals or fund transfers each Policy year from the Separate
Account or the General Account at no charge.  The Company may impose a charge
not to exceed $25 for any partial withdrawal or transfer in excess of twelve
in a Policy year.  The minimum amount of a partial withdrawal request, net of
any applicable surrender charges, must be at least $500 from a division, or
the Policy's cash value in a division, if smaller.  The maximum amount that
may be withdrawn from a division is the Policy's cash value in that division.

            The Owner may allocate the amount withdrawn, subject to the above
conditions, among the divisions of the Separate Account and the General
Account.  If no allocation is specified, then the partial withdrawal will be
allocated among the divisions of the Separate Account and the General Account
in the same proportion that the Policy's cash value in each division and the
General Account bears to the total cash value of the Policy, less the cash
value in the Loan Account, on the date the request for the partial withdrawal
is received.

            Generally, any surrender charge imposed in connection with a
partial withdrawal will be allocated among the divisions of the Separate
Account and the General Account in the same proportion as the partial
withdrawal is allocated.  An Owner may request, however, that a surrender
charge applicable to an amount withdrawn from a division be paid from the
cash value in another division.  No amount may be withdrawn that would result
in there being insufficient cash value to meet any surrender charge that
would be payable immediately following the withdrawal upon the surrender of
the remaining cash value.

            The death benefit will be affected by a partial



<PAGE> 6

withdrawal, unless Death Benefit Option A or Option C is in effect and the
withdrawal is made under the terms of an Anniversary Partial Withdrawal Rider.
If Option A is in effect and the death benefit equals the face amount, then a
partial withdrawal will decrease the face amount by an amount equal to the
partial withdrawal plus the applicable surrender charge resulting from the
change in face amount.  If the death benefit is based on a percentage of the
cash value, then a partial withdrawal will decrease the face amount by the
amount by which the partial withdrawal plus the applicable surrender charge
exceeds the difference between the death benefit and the face amount.  If Option
B is in effect, the face amount will not change.

            The face amount remaining in force after a partial withdrawal may
not be less than $50,000 for a VUL Policy, or $100,000 for a JSVUL Policy.
Any request for a partial withdrawal that would reduce the face amount below
these amounts will not be implemented.  Partial withdrawals will be applied
first to reduce the initial face amount and then, in the case of a VUL
Policy, to each increase in face amount in order, starting with the first
increase.  (The face amount of a JSVUL Policy may not be increased.)

            If a Policy is surrendered, the surrender charge will be 45% of
one annual Target Premium on the base policy.  The charge remains level over
the first five Policy years and then gradually decreases to zero (0) at the
end of ten Policy years.  Additional surrender charges will be deducted if
the Policy is surrendered following one or more increases in face amount of a
VUL Policy.  The surrender charge applicable to each increase will be 45% of
the Target Premium for that increase.  The surrender charge applicable to an
increase in face amount of a VUL Policy remains level for the first five
Policy years that the increase is in effect, then gradually decreases to zero
at the end of ten Policy years.  (The face amount of a JSVUL Policy may not
be increased.)

            A surrender charge also will apply to any decrease in face
amount.  The amount of the surrender charge assessed because of a decrease in
face amount is a portion of the surrender charge that would be deducted upon
surrender or lapse.  The portion is based on the relationship between the
decrease in face amount and face amount before the decrease.



<PAGE> 7

      B.    Changes in Face Amount

            An Owner may increase or decrease the face amount of a Policy
(without changing the death benefit option) once each Policy year after the
first Policy anniversary.  A written request is required for a change in the
face amount.  Any change is subject to the following conditions:

      1.    Any decrease will become effective on the monthly anniversary on
      or next following receipt of the written request.

      2.    The minimum decrease allowed is $5,000, and the face amount may
      not be decreased below $50,000 for a VUL Policy or $100,000 for a JSVUL
      Policy.  If, following the decrease in face amount, the Policy would
      not comply with maximum premium limitations required by Federal tax
      law, the decrease may be limited or cash value may be returned to the
      Owner, at his or her election, to the extent necessary to meet these
      requirements.

            Any decrease will reduce the face amount in the following order:

            a.    The face amount provided by the most recent increase (VUL
                  Policies only);

            b.    The next most recent increases successively (VUL Policies
                  only); and

            c.    The initial face amount.

      3.    For an increase in the face amount of a VUL Policy, the Company
      requires that a written request for the increase and satisfactory
      evidence of insurability be submitted.  If approved, the increase will
      become effective as of the monthly anniversary coinciding with or next
      following the approval.  In addition, the insured must have an attained
      age of not greater than 85 (70 for Pension Policies) on the effective
      date of the increase.  The increase may not be less than $5,000 ($2,000
      under the Pension Policy).

      C.    Change in Death Benefit Option

            After the first Policy anniversary, the Owner may request in
writing to change the death benefit option.  If the



<PAGE> 8

request is to change from Option A to Option B, the face amount will be
decreased by the amount of the cash value.  Evidence of insurability
satisfactory to the Company will be required on a change from Option A to Option
B.  This change cannot be made if it would result in a face amount of less than
$50,000, or $100,000 for a JSVUL Policy.  If the request is to change from
Option B to Option A, the face amount will be increased by the amount of the
cash value.  The effective date of a change will be the monthly anniversary on
or following the date the request for change is received by the Company.  The
option may be changed once each Policy year.

      D.    Benefit Claims

            While the Policy remains in force, the Company will pay a death
benefit to the named beneficiary in accordance with the designated death
benefit option within seven days after receipt in its home office of due
proof of death of the insured under a VUL Policy, or the death of both
insureds under a JSVUL Policy.  Payment of death benefits may be postponed
under certain circumstances, such as the New York Stock Exchange being closed
for reasons other than customary weekend and holiday closings.

            The amount of the death benefit is determined at the end of the
valuation period during which the insured under a VUL Policy or the last
insured under a JSVUL Policy dies.  The amount of the death benefit will
never be less than the current face amount of the Policy as long as the
Policy remains in force and as long as the insured (or the younger insured in
the case of a JSVUL policy) has not yet reached attained age 100.  The
proceeds will be reduced by any outstanding indebtedness.  The proceeds will
be increased by any paid-up additions to the Policy, dividend accumulations
and dividends due (if any), and the amount of the monthly cost of insurance
for the portion of the month from the date of death to the end of the month.
The death benefit may exceed the face amount of the Policy depending on the
death benefit option in effect, the cash value of the Policy and the
applicable percentage in effect at the date of death.  Under Option A, the
death benefit is the greater of the face amount or the cash value on the date
of death multiplied by the applicable percentage.  Under Death Benefit Option
B, the death benefit is equal to the face amount plus the cash value on the
date of death or, if greater, the applicable percentage (as per Option A) of
the cash value on the date of death.

            If the insured is living on the date on which the insured reaches
attained age 100 (or, in the case of a JSVUL



<PAGE> 9

policy, on the date on which the younger insured reaches attained age 100), the
death benefit will be equal to 101% of the accumulated cash value of the Policy.
By addition of and compliance with the terms of the Lifetime Coverage Rider, the
Owner may maintain the death benefit beyond age 100 at the greater of the face
amount or 101% of the cash value.

            Death benefit proceeds may be paid in a single sum, or under one
of the settlement options described in the Policy.  The election may be made
by the Owner during the insured's lifetime, or, if no election is in effect
at death, by the beneficiary.  An option is available only if the proceeds to
be applied are $5,000 or more.  The settlement options are subject to the
restrictions and limitations set forth in the Policy.

      E.    Policy Loans

            The Owner may, by written request to the Company, borrow an
amount up to the loan value of the Policy, with the Policy serving as sole
security for such loan.  The loan value is equal to the cash value of the
Policy on the date the Policy loan is requested, increased by interest
expected to be earned on the loan balance to the next Policy anniversary, and
reduced by interest on the borrowed amount to the next Policy anniversary,
the amount of any existing loans and interest on those loans, any surrender
charges, and any anticipated monthly deductions to the next Policy
anniversary charges.  The minimum amount that may be borrowed is $500.  Any
amount due to an Owner under a loan ordinarily will be paid within seven days
after the Company receives a loan request at its home office, although
payments may be postponed under certain circumstances.

            When a loan is made, cash value equal to the amount of the loan
plus the interest due on the borrowed amount to the next Policy anniversary
will be transferred to the "Loan Account" (part of the General Account) as
security for the loan.  Unless the Owner requests a different allocation,
amounts will be transferred from the divisions of the Separate Account and
the General Account in the same proportion that the Policy's cash value in
each division and the General Account, if any, bears to the total cash value,
less the cash value in the Loan Account.  Cash value transferred to the Loan
Account will earn interest daily at a minimum annual rate of at least 4%.
The interest rate charged on loans will be 4.5% during the first ten Policy
years and 4.25% thereafter.

            A Policy loan may be repaid in whole or in part at any



<PAGE> 10

time prior to the death of the insured (or the last insured under a JSVUL
Policy) and as long as a Policy is in effect.  When a loan repayment is made, an
amount securing the indebtedness in the Loan Account equal to the loan repayment
will be transferred to the divisions of the Separate Account and the General
Account in the same proportion that cash value in the Loan Account bears to
the cash value in each Loan Subaccount.

III.  TRANSFERS

            The Separate Account currently has twenty-four divisions.  Under
the Company's current rules, a Policy's cash value, except amounts credited
to the Loan Account, may be transferred among the divisions of the Separate
Account and between the General Account and the divisions.  Requests for
transfers from or among divisions of the Separate Account may be made up to
twelve times in a Policy year at no charge.  The company reserves the right
to charge a fee not to exceed $25 for transfers or partial withdrawals in
excess of twelve in a Policy year.  Transfers must be in amounts of at least
$500 or, if smaller, the Policy's cash value in a division.  The Company will
make transfers and determine all values in connection with transfers as of
the end of the valuation period during which the transfer request is
received.

            The Company currently intends to continue to permit transfers for
the foreseeable future.  The Policy provides that the Company may at any time
revoke or modify the transfer privilege, including the minimum amount
transferable.

IV.   REFUNDS

      A.    Right to Examine Policy Period

            An Owner may cancel a Policy within the latest of 20 days after
receiving it, 45 days after the application was signed, or 10 days of mailing
a notice of the cancellation right (or such longer time as may be required by
law).  If a Policy is cancelled within this time period a refund will be
paid.  The refund will equal all premiums paid under the Policy.

            To cancel the Policy, the Owner must mail or deliver the Policy
to either the Company or the agent who sold it.  A refund of premiums paid by
check may be delayed until the check has cleared the Owner's bank.

            A request for an increase in Face Amount of a VUL



<PAGE> 11

Policy may also be cancelled.  The request for cancellation must be paid within
the latest of 20 days from the date the Owner received the new Policy
specifications page for the increase, 45 days after the application for the
increase was signed, or 10 days of mailing the right to cancellation notice (or
such longer time as may be required by law).

            Upon cancellation of an increase, the Owner may request that the
Company refund the amount of the additional charges deducted in connection
with the increase.  This will equal the amount by which the monthly
deductions since the increase went into effect exceeded the monthly
deductions that would have been made absent the increase.

            If no request is made, the Company will increase the Policy's
cash value by the amount of these additional charges.  This amount will be
allocated among the divisions of the Separate Account and the General Account
in the same manner as it was deducted.

      B.    Suicide

            In the event the insured commits suicide, whether sane or insane,
within two years of the issue date, the amount payable will be limited to the
return of premiums paid, less any indebtedness or partial withdrawals.  In
the event of suicide within two years of the effective date of any increase
in face amount, the death benefit for that increase will be limited to the
amount of the monthly deductions for the increase.

      C.    Incontestability Clause

            The Policy is incontestable after it has been in force for two
years from the issue date during the lifetime of the insured.  An increase in
the face amount or addition of a rider after the issue date is incontestable
after such increase or addition has been in force for two years from its
effective date during the lifetime of the insured.  Any reinstatement of a
Policy is incontestable, except for nonpayment of premiums, only after it has
been in force during the lifetime of the insured for two years after the
effective date of the reinstatement.

      D.    Misstatement of Age or Sex

            If the age or sex (except under a Pension Policy or any Policies
sold in Montana) of the insured has been misstated in the application, the
amount of the death benefit will be that



<PAGE> 12

which the most recent cost of insurance charge would have purchased for the
correct age and sex.

V.          METHOD OF COMPUTING EXCHANGE ADJUSTMENTS PURSUANT TO
      PARAGRAPH (b)(13)(v)(B) OF RULE Ee-3(T) UNDER THE INVESTMENT
      COMPANY ACT OF 1940

            During the first 24 Policy months following the issuance of the
Policy, or the first 24 Policy months following the effective date of a
requested increase in face amount, the Owner may in effect convert any Policy
still in force to a guaranteed benefit life insurance policy by transferring
the Policy's cash value in the Separate Account to the General Account.  If
an Owner elects to convert within 24 Policy months following an increase in
face amount, the Owner can elect to transfer any portion of the Policy to the
General Account for this purpose.  Transfers made pursuant to this conversion
right will not affect the death benefit, face amount, net amount at risk,
rate class or issue age under a Policy.  No charge will be imposed on any
transfers resulting from the exercise of this conversion privilege, and such
transfers will not count against the limitation on the amount and frequency
of transfer requests allowed in each Policy year.

            The cash value of the new Policy on the exchange date will equal
the cash value of the Policy on the valuation date immediately prior to the
exchange date, plus the cash value provided by any net premium credited to
the new Policy on the exchange date less monthly deductions under the new
Policy.  The same conditions and principles applicable to the exchange of an
entire policy are equally applicable to an exchange relating to an increase.

            No further adjustments are made in cash values and payments upon
an exchange.


<PAGE> 1


Exhibit #5


Matthew P. McCauley
Vice President
Associate General Counsel
Phone:  (314) 444-0647
FAX:    (314) 444-0510
                                  22 May 1998



General American Life Insurance Company
700 Market Street
St. Louis, Missouri  63101


Dear Sirs:

This opinion is furnished in connection with the offering of individual,
flexible premium variable life insurance policies ("Policies") of General
American Life Insurance Company ("General American") under a Registration
Statement on Form S-6 being filed by General American and General American
Life Insurance Company Separate Account Eleven ("Account") as required by the
Securities Act of 1933, as amended ("Act").  I have supervised the
establishment of the Account on January 24, 1985, by the Board of Directors
of General American as a separate account for assets designed to support the
Policies, pursuant to the provisions of Section 309 of Chapter 376, of the
Revised Statutes of Missouri.

I have made such examination of the law and examined such corporate records
and such other documents as in my judgment are necessary and appropriate to
enable me to render the following opinion that:

      1.    General American has been duly organized under the laws of the
            State of Missouri and is a validly existing corporation.

      2.    The Account is duly created and validly existing as a separate
            account pursuant to the above-cited provisions of Missouri law.

      3.    The portion of the assets to be held in the Account equal to the
            reserves and other liabilities under the Policies is not
            chargeable with


<PAGE> 2
            liabilities arising out of any other business General American may
            conduct.

      4.    The Policies have been duly authorized by General American and,
            when issued as contemplated by the Registration Statement, as
            amended, will constitute legal, validly issued, and binding
            obligations of General American in accordance with their
            terms.

I hereby consent to the filing of this opinion as an exhibit to the
Registration Statement and to the use of my name under the caption "Legal
Matters" in the Prospectus contained in the Registration Statement.

                        Very truly yours,




                        Matthew P. McCauley
                        Vice President,
                        Associate General Counsel

MPMcC:te\052198



<PAGE> 1

Exhibit #6

The Board of Directors
General American Life Insurance Company:

                              Re:   "Joint and Survivor Variable
                                    Universal Life 98"

We consent to the use of our reports included herein and to the reference to
our firm under the heading "Experts" in the Registration Statement and
Prospectus for General American Separate Account Eleven.  Our report on
the consolidated financial statements of General American Life Insurance
Company and subsidiaries refers to the adoption of Statement of Financial
Accounting Standards No. 120, Accounting and Reporting by Mutual Life
Insurance Enterprises and by Insurance Enterprises for Certain Long-Duration
Participating Contracts in 1996.


                              KPMG Peat Marwick LLP



St. Louis, Missouri
May 22, 1998





© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission